{ "ticker": { "uuid": "0a0022b7-ef77-41d0-a07c-06be62b4e72d", "symbol": "ENOV", "name": "Enovis Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/0a0022b7-ef77-41d0-a07c-06be62b4e72d/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a0022b7-ef77-41d0-a07c-06be62b4e72d/" }, "ticker_metadata": { "id": 1283, "uuid": "0a0022b7-ef77-41d0-a07c-06be62b4e72d", "symbol": "ENOV", "name": "Enovis Corp", "asset_type": "equity", "market_cap": 1320774000, "stock_exchange_id": 3, "industry": "Medical Devices", "sector": "Healthcare", "description": "Enovis Corporation is a global medical technology company. The company is headquartered in Wilmington, Delaware.", "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": "0a0022b7-ef77-41d0-a07c-06be62b4e72d", "symbol": "ENOV", "name": "Enovis Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/0a0022b7-ef77-41d0-a07c-06be62b4e72d/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a0022b7-ef77-41d0-a07c-06be62b4e72d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.58, "value": 0.88, "quality": 0.21, "momentum": 0.12, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 23.78, "market_cap": 1350513760, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.77, "piotroski_f_score": 4, "momentum_12_1": -0.1658, "volatility_252d": 0.5333 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:56.183356+00:00", "batch_id": "" }, "size": { "price_close": 23.78, "market_cap": 1350513760, "market_cap_usd": 1350513760, "enterprise_value": 2668581761, "shares_outstanding": 56792000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9144, "ptbv_ratio": null, "ps_ratio": 0.5928, "pcf_ratio": 5.5613, "pfcf_ratio": 3.0028, "ev_ebitda": null, "ev_ebit": -5.4563, "ev_sales": 1.1713, "ev_fcf": 5.9334, "earnings_yield": null, "fcf_yield": 0.1685, "price_to_sales": 0.5928, "price_to_book": 0.9144, "price_to_cashflow": 5.5613, "ebitda_to_ev": null, "sales_yield": 0.8538 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5681, "operating_margin": -0.2147, "net_margin": -0.4991, "ebitda_margin": -0.0846, "fcf_margin": 0.1974, "roe": -0.77, "roa": -0.2968, "roic": -0.1312, "roc_greenblatt": null, "asset_turnover": 0.5945, "cash_conversion": -0.3955, "accruals_ratio": -0.3601, "sbc_to_revenue": 0.0154, "piotroski_f_score": 4, "altman_z_score": 0.1761, "earnings_stability_5y": 1.2271, "revenue_stability_5y": 0.3353, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3378, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.593, "net_debt_to_ebitda": -6.8369, "debt_to_assets": 0.3526, "interest_coverage": -8.61, "current_ratio": 2.0367, "quick_ratio": 1.0468, "net_debt": 1318068001, "local_beta": 0.0021, "volatility_252d": 0.5333, "volatility_60d": 1.1261, "max_drawdown_12m": -0.3603, "risk_adjusted_momentum": -0.3109 }, "growth": { "revenue_growth_1y": 0.0596, "revenue_growth_3y_cagr": 0.1288, "revenue_growth_5y_cagr": -0.0605, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3421, "book_value_growth_1y": -0.4341, "revenue_growth": 0.0596, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1033, "price_return_3m": -0.0298, "price_return_6m": -0.1199, "price_return_9m": -0.2599, "price_return_12m": -0.252, "price_return_12m_ex1m": -0.1658, "momentum_6m": -0.1199, "momentum_12m": -0.252, "momentum_12_1": -0.1658, "distance_from_52w_high": -0.3012, "distance_from_52w_low": 0.0923, "relative_strength": -0.3519 }, "raw_ttm": { "revenue_ttm": 2278366000, "gross_profit_ttm": 1294423000, "ebit_ttm": -489085000, "ebitda_ttm": -192787000, "net_income_ttm": -1137238000, "eps_diluted_ttm": -20.0246, "operating_cash_flow_ttm": 242840000, "capital_expenditure_ttm": 206918000, "fcf_ttm": 449758000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56804000, "cash_and_equivalents": 33128999, "total_current_assets": 1239681000, "total_current_liabilities": 608665000, "net_ppe": null, "total_assets": 3832256000, "total_debt": 1351197000, "total_equity": 1476921000, "net_working_capital": 658114001, "book_value_per_share": 26.0058, "retained_earnings": -1476227000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -427469000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 20, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 21, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 94, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 36, "rank_fcf_margin": 48, "rank_piotroski": 79, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 81 }, "composites": { "value_composite": 12, "quality_composite": 79, "momentum_composite": 88, "growth_composite": 68, "yield_composite": 90, "svqf_composite": 28, "vc1_composite": 13, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 42, "quality_value_composite": 0.4299, "os_score": 0.58, "value_percentile": 0.88, "quality_percentile": 0.21, "momentum_percentile": 0.12, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 28, "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": 4042, "ticker_id": 1283, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:56.183356+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.78, "market_cap": 1350513760, "market_cap_usd": 1350513760, "enterprise_value": 2668581761, "shares_outstanding": 56792000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.91441164, "ptbv_ratio": null, "ps_ratio": 0.5927554, "pcf_ratio": 5.56133158, "pfcf_ratio": 3.0027565, "ev_ebitda": null, "ev_ebit": -5.45627398, "ev_sales": 1.17127001, "ev_fcf": 5.93337253, "earnings_yield": null, "fcf_yield": 0.16853821, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.56813655, "operating_margin": -0.21466481, "net_margin": -0.49914632, "ebitda_margin": -0.08461634, "fcf_margin": 0.19740375, "roe": -0.77000598, "roa": -0.29675418, "roic": -0.13123978, "roc_greenblatt": null, "asset_turnover": 0.59452343, "cash_conversion": -0.39548274, "accruals_ratio": -0.36012156, "sbc_to_revenue": 0.01536496, "debt_to_equity": 1.59301953, "net_debt_to_ebitda": -6.83691328, "debt_to_assets": 0.35258527, "interest_coverage": -8.61004507, "current_ratio": 2.03672135, "quick_ratio": 1.04677943, "net_debt": 1318068001, "revenue_growth_1y": 0.05961098, "revenue_growth_3y_cagr": 0.12877204, "revenue_growth_5y_cagr": -0.06046768, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.34211249, "book_value_growth_1y": -0.43408921, "piotroski_f_score": 4, "altman_z_score": 0.17606926, "earnings_stability_5y": 1.227067, "revenue_stability_5y": 0.335346, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10331825, "price_return_3m": -0.02978376, "price_return_6m": -0.11991118, "price_return_9m": -0.25988173, "price_return_12m": -0.25196603, "price_return_12m_ex1m": -0.1657754, "distance_from_52w_high": -0.30120482, "distance_from_52w_low": 0.09232889, "relative_strength": -0.35192961, "local_beta": 0.0021, "volatility_252d": 0.533277, "volatility_60d": 1.126068, "max_drawdown_12m": -0.36027035, "revenue_ttm": 2278366000, "gross_profit_ttm": 1294423000, "ebit_ttm": -489085000, "ebitda_ttm": -192787000, "net_income_ttm": -1137238000, "eps_diluted_ttm": -20.02461614, "operating_cash_flow_ttm": 242840000, "capital_expenditure_ttm": 206918000, "fcf_ttm": 449758000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56804000, "cash_and_equivalents": 33128999, "total_current_assets": 1239681000, "total_current_liabilities": 608665000, "net_ppe": null, "total_assets": 3832256000, "total_debt": 1351197000, "total_equity": 1476921000, "net_working_capital": 658114001, "book_value_per_share": 26.00579307, "retained_earnings": -1476227000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -427469000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 20, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 21, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 94, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 36, "rank_fcf_margin": 48, "rank_piotroski": 79, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 81, "value_composite": 12, "quality_composite": 79, "momentum_composite": 88, "growth_composite": 68, "yield_composite": 90, "svqf_composite": 28, "vc1_composite": 13, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.78, "os": 0.58, "value": 0.88, "quality": 0.21, "momentum": 0.12, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.77, "momentum_12_1": -0.1658, "complete_fields": { "id": 4042, "ticker_id": 1283, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:56.183356+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.78, "market_cap": 1350513760, "market_cap_usd": 1350513760, "enterprise_value": 2668581761, "shares_outstanding": 56792000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.91441164, "ptbv_ratio": null, "ps_ratio": 0.5927554, "pcf_ratio": 5.56133158, "pfcf_ratio": 3.0027565, "ev_ebitda": null, "ev_ebit": -5.45627398, "ev_sales": 1.17127001, "ev_fcf": 5.93337253, "earnings_yield": null, "fcf_yield": 0.16853821, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.56813655, "operating_margin": -0.21466481, "net_margin": -0.49914632, "ebitda_margin": -0.08461634, "fcf_margin": 0.19740375, "roe": -0.77000598, "roa": -0.29675418, "roic": -0.13123978, "roc_greenblatt": null, "asset_turnover": 0.59452343, "cash_conversion": -0.39548274, "accruals_ratio": -0.36012156, "sbc_to_revenue": 0.01536496, "debt_to_equity": 1.59301953, "net_debt_to_ebitda": -6.83691328, "debt_to_assets": 0.35258527, "interest_coverage": -8.61004507, "current_ratio": 2.03672135, "quick_ratio": 1.04677943, "net_debt": 1318068001, "revenue_growth_1y": 0.05961098, "revenue_growth_3y_cagr": 0.12877204, "revenue_growth_5y_cagr": -0.06046768, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.34211249, "book_value_growth_1y": -0.43408921, "piotroski_f_score": 4, "altman_z_score": 0.17606926, "earnings_stability_5y": 1.227067, "revenue_stability_5y": 0.335346, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10331825, "price_return_3m": -0.02978376, "price_return_6m": -0.11991118, "price_return_9m": -0.25988173, "price_return_12m": -0.25196603, "price_return_12m_ex1m": -0.1657754, "distance_from_52w_high": -0.30120482, "distance_from_52w_low": 0.09232889, "relative_strength": -0.35192961, "local_beta": 0.0021, "volatility_252d": 0.533277, "volatility_60d": 1.126068, "max_drawdown_12m": -0.36027035, "revenue_ttm": 2278366000, "gross_profit_ttm": 1294423000, "ebit_ttm": -489085000, "ebitda_ttm": -192787000, "net_income_ttm": -1137238000, "eps_diluted_ttm": -20.02461614, "operating_cash_flow_ttm": 242840000, "capital_expenditure_ttm": 206918000, "fcf_ttm": 449758000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56804000, "cash_and_equivalents": 33128999, "total_current_assets": 1239681000, "total_current_liabilities": 608665000, "net_ppe": null, "total_assets": 3832256000, "total_debt": 1351197000, "total_equity": 1476921000, "net_working_capital": 658114001, "book_value_per_share": 26.00579307, "retained_earnings": -1476227000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -427469000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 20, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 21, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 94, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 36, "rank_fcf_margin": 48, "rank_piotroski": 79, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 81, "value_composite": 12, "quality_composite": 79, "momentum_composite": 88, "growth_composite": 68, "yield_composite": 90, "svqf_composite": 28, "vc1_composite": 13, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 2248049000, "cost_of_revenue": 902789000, "gross_profit": 1345260000, "ebit": -1124595000, "ebitda": -830217000, "pretax_income": -1159418000, "tax_provision": 22293000, "net_income": -1184440000, "net_income_to_common": -1184440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36389000, "total_current_assets": 1207059000, "total_assets": 3834737000, "short_term_debt": 59742000, "long_term_debt": 1261793000, "total_debt": 1321535000, "total_liabilities": 2342835000, "total_equity": 1489645000, "shares_outstanding": 56792000, "goodwill_and_intangibles": 1955012000 }, "cash_flow": { "operating_cash_flow": 217293000, "capital_expenditure": 197376000, "free_cash_flow": 414669000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256872, "ticker_id": 1283, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1124595000", "ebitda": "-830217000", "netIncome": "-1184440000", "grossProfit": "1345260000", "depreciation": "None", "totalRevenue": "2248049000", "costOfRevenue": "902789000", "interestIncome": "None", "incomeBeforeTax": "-1159418000", "interestExpense": "34823000", "operatingIncome": "-18869000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22293000", "reportedCurrency": "USD", "netInterestIncome": "-34823000", "nonInterestIncome": "None", "operatingExpenses": "1364129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120332000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "902789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294378000", "sellingGeneralAndAdministrative": "1070151000", "netIncomeFromContinuingOperations": "-1181711000" }, "balance": { "goodwill": "718299000", "inventory": "584379000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "3834737000", "longTermDebt": "1261793000", "shortTermDebt": "59742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1236713000", "reportedCurrency": "USD", "retainedEarnings": "-1467463000", "totalLiabilities": "2342835000", "otherCurrentAssets": "143505000", "totalCurrentAssets": "1207059000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2627678000", "currentAccountsPayable": "187531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1379535000", "totalShareholderEquity": "1489645000", "capitalLeaseObligations": "82742000", "otherCurrentLiabilities": "344706000", "totalCurrentLiabilities": "598474000", "otherNonCurrentLiabilities": "424568000", "totalNonCurrentLiabilities": "1744361000", "cashAndShortTermInvestments": "36389000", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1236713000", "cashAndCashEquivalentsAtCarryingValue": "36389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1183620000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11981000", "operatingCashflow": "217293000", "capitalExpenditures": "197376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52400000", "cashflowFromInvestment": "-179371000", "stockBasedCompensation": "32922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2248049000, "cost_of_revenue": 902789000, "gross_profit": 1345260000, "research_and_development": 120332000, "selling_general_admin": 1070151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1124595000, "depreciation_amortisation": 294378000, "ebitda": -830217000, "interest_expense": 34823000, "interest_income": null, "other_non_operating": null, "pretax_income": -1159418000, "tax_provision": 22293000, "effective_tax_rate": null, "net_income": -1184440000, "net_income_continuing_ops": -1181711000, "net_income_to_common": -1184440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36389000, "short_term_investments": null, "net_receivables": 442786000, "inventory": 584379000, "other_current_assets": null, "total_current_assets": 1207059000, "net_ppe": null, "goodwill": 718299000, "intangible_assets": 1236713000, "goodwill_and_intangibles": 1955012000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2627678000, "total_assets": 3834737000, "short_term_debt": 59742000, "accounts_payable": 187531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 598474000, "long_term_debt": 1261793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1744361000, "total_liabilities": 2342835000, "total_debt": 1321535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1467463000, "total_equity": 1489645000, "shares_outstanding": 56792000, "operating_cash_flow": 217293000, "stock_based_compensation": 32922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52400000, "free_cash_flow": 414669000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1124595000", "ebitda": "-830217000", "netIncome": "-1184440000", "grossProfit": "1345260000", "depreciation": "None", "totalRevenue": "2248049000", "costOfRevenue": "902789000", "interestIncome": "None", "incomeBeforeTax": "-1159418000", "interestExpense": "34823000", "operatingIncome": "-18869000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22293000", "reportedCurrency": "USD", "netInterestIncome": "-34823000", "nonInterestIncome": "None", "operatingExpenses": "1364129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120332000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "902789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294378000", "sellingGeneralAndAdministrative": "1070151000", "netIncomeFromContinuingOperations": "-1181711000" }, "balance": { "goodwill": "718299000", "inventory": "584379000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "3834737000", "longTermDebt": "1261793000", "shortTermDebt": "59742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1236713000", "reportedCurrency": "USD", "retainedEarnings": "-1467463000", "totalLiabilities": "2342835000", "otherCurrentAssets": "143505000", "totalCurrentAssets": "1207059000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2627678000", "currentAccountsPayable": "187531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1379535000", "totalShareholderEquity": "1489645000", "capitalLeaseObligations": "82742000", "otherCurrentLiabilities": "344706000", "totalCurrentLiabilities": "598474000", "otherNonCurrentLiabilities": "424568000", "totalNonCurrentLiabilities": "1744361000", "cashAndShortTermInvestments": "36389000", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1236713000", "cashAndCashEquivalentsAtCarryingValue": "36389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1183620000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11981000", "operatingCashflow": "217293000", "capitalExpenditures": "197376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52400000", "cashflowFromInvestment": "-179371000", "stockBasedCompensation": "32922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 2107623000, "cost_of_revenue": 926867000, "gross_profit": 1180756000, "ebit": -765824000, "ebitda": -481028000, "pretax_income": -822924000, "tax_provision": 4492000, "net_income": -825494000, "net_income_to_common": -825494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48167000, "total_current_assets": 1146446000, "total_assets": 4718777000, "short_term_debt": 42367000, "long_term_debt": 1309473000, "total_debt": 1351840000, "total_liabilities": 2154448000, "total_equity": 2562262000, "shares_outstanding": 55281000, "goodwill_and_intangibles": 3010138000 }, "cash_flow": { "operating_cash_flow": 113504000, "capital_expenditure": 180714000, "free_cash_flow": 294218000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256877, "ticker_id": 1283, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-765824000", "ebitda": "-481028000", "netIncome": "-825494000", "grossProfit": "1180756000", "depreciation": "None", "totalRevenue": "2107623000", "costOfRevenue": "926867000", "interestIncome": "None", "incomeBeforeTax": "-822924000", "interestExpense": "57100000", "operatingIncome": "-775719000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4492000", "reportedCurrency": "USD", "netInterestIncome": "-57100000", "nonInterestIncome": "None", "operatingExpenses": "1956475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91298000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "926867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284796000", "sellingGeneralAndAdministrative": "1027354000", "netIncomeFromContinuingOperations": "-827416000" }, "balance": { "goodwill": "1692709000", "inventory": "547120000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "4718777000", "longTermDebt": "1309473000", "shortTermDebt": "42367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1317429000", "reportedCurrency": "USD", "retainedEarnings": "-283023000", "totalLiabilities": "2154448000", "otherCurrentAssets": "144128000", "totalCurrentAssets": "1146446000", "currentLongTermDebt": "20027000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3572331000", "currentAccountsPayable": "179098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1404301000", "totalShareholderEquity": "2562262000", "capitalLeaseObligations": "74801000", "otherCurrentLiabilities": "279963000", "totalCurrentLiabilities": "528998000", "otherNonCurrentLiabilities": "263516000", "totalNonCurrentLiabilities": "1625450000", "cashAndShortTermInvestments": "48167000", "commonStockSharesOutstanding": "55281000", "intangibleAssetsExcludingGoodwill": "1317429000", "cashAndCashEquivalentsAtCarryingValue": "48167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-824815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "39071000", "operatingCashflow": "113504000", "capitalExpenditures": "180714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "846821000", "cashflowFromInvestment": "-955473000", "stockBasedCompensation": "29662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284796000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2107623000, "cost_of_revenue": 926867000, "gross_profit": 1180756000, "research_and_development": 91298000, "selling_general_admin": 1027354000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -765824000, "depreciation_amortisation": 284796000, "ebitda": -481028000, "interest_expense": 57100000, "interest_income": null, "other_non_operating": null, "pretax_income": -822924000, "tax_provision": 4492000, "effective_tax_rate": null, "net_income": -825494000, "net_income_continuing_ops": -827416000, "net_income_to_common": -825494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48167000, "short_term_investments": null, "net_receivables": 407031000, "inventory": 547120000, "other_current_assets": null, "total_current_assets": 1146446000, "net_ppe": null, "goodwill": 1692709000, "intangible_assets": 1317429000, "goodwill_and_intangibles": 3010138000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3572331000, "total_assets": 4718777000, "short_term_debt": 42367000, "accounts_payable": 179098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 528998000, "long_term_debt": 1309473000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1625450000, "total_liabilities": 2154448000, "total_debt": 1351840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -283023000, "total_equity": 2562262000, "shares_outstanding": 55281000, "operating_cash_flow": 113504000, "stock_based_compensation": 29662000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 180714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -955473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 846821000, "free_cash_flow": 294218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-765824000", "ebitda": "-481028000", "netIncome": "-825494000", "grossProfit": "1180756000", "depreciation": "None", "totalRevenue": "2107623000", "costOfRevenue": "926867000", "interestIncome": "None", "incomeBeforeTax": "-822924000", "interestExpense": "57100000", "operatingIncome": "-775719000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4492000", "reportedCurrency": "USD", "netInterestIncome": "-57100000", "nonInterestIncome": "None", "operatingExpenses": "1956475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91298000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "926867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284796000", "sellingGeneralAndAdministrative": "1027354000", "netIncomeFromContinuingOperations": "-827416000" }, "balance": { "goodwill": "1692709000", "inventory": "547120000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "4718777000", "longTermDebt": "1309473000", "shortTermDebt": "42367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1317429000", "reportedCurrency": "USD", "retainedEarnings": "-283023000", "totalLiabilities": "2154448000", "otherCurrentAssets": "144128000", "totalCurrentAssets": "1146446000", "currentLongTermDebt": "20027000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3572331000", "currentAccountsPayable": "179098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1404301000", "totalShareholderEquity": "2562262000", "capitalLeaseObligations": "74801000", "otherCurrentLiabilities": "279963000", "totalCurrentLiabilities": "528998000", "otherNonCurrentLiabilities": "263516000", "totalNonCurrentLiabilities": "1625450000", "cashAndShortTermInvestments": "48167000", "commonStockSharesOutstanding": "55281000", "intangibleAssetsExcludingGoodwill": "1317429000", "cashAndCashEquivalentsAtCarryingValue": "48167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-824815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "39071000", "operatingCashflow": "113504000", "capitalExpenditures": "180714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "846821000", "cashflowFromInvestment": "-955473000", "stockBasedCompensation": "29662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284796000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 1707197000, "cost_of_revenue": 716418000, "gross_profit": 990779000, "ebit": -47379000, "ebitda": 169730000, "pretax_income": -67128000, "tax_provision": -13289000, "net_income": -33261000, "net_income_to_common": -33261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36191000, "total_current_assets": 896519000, "total_assets": 4509334000, "short_term_debt": 21568000, "long_term_debt": 466164000, "total_debt": 487732000, "total_liabilities": 1088633000, "total_equity": 3418392000, "shares_outstanding": 54494823, "goodwill_and_intangibles": 3188256000 }, "cash_flow": { "operating_cash_flow": 134988000, "capital_expenditure": 122223000, "free_cash_flow": 257211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256882, "ticker_id": 1283, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47379000", "ebitda": "169730000", "netIncome": "-33261000", "grossProfit": "990779000", "depreciation": "None", "totalRevenue": "1707197000", "costOfRevenue": "716418000", "interestIncome": "None", "incomeBeforeTax": "-67128000", "interestExpense": "19749000", "operatingIncome": "-65709000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-13289000", "reportedCurrency": "USD", "netInterestIncome": "-19749000", "nonInterestIncome": "None", "operatingExpenses": "1056488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75331000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217109000", "sellingGeneralAndAdministrative": "830305000", "netIncomeFromContinuingOperations": "-53839000" }, "balance": { "goodwill": "2060893000", "inventory": "468832000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "4509334000", "longTermDebt": "466164000", "shortTermDebt": "21568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1127363000", "reportedCurrency": "USD", "retainedEarnings": "542471000", "totalLiabilities": "1088633000", "otherCurrentAssets": "100013000", "totalCurrentAssets": "896519000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3612815000", "currentAccountsPayable": "132475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "536416000", "totalShareholderEquity": "3418392000", "capitalLeaseObligations": "70252000", "otherCurrentLiabilities": "198227000", "totalCurrentLiabilities": "369607000", "otherNonCurrentLiabilities": "204178000", "totalNonCurrentLiabilities": "719026000", "cashAndShortTermInvestments": "36191000", "commonStockSharesOutstanding": "54494823", "intangibleAssetsExcludingGoodwill": "1127363000", "cashAndCashEquivalentsAtCarryingValue": "36191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24737000", "operatingCashflow": "134988000", "capitalExpenditures": "122223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127797000", "cashflowFromInvestment": "-242467000", "stockBasedCompensation": "34065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1707197000, "cost_of_revenue": 716418000, "gross_profit": 990779000, "research_and_development": 75331000, "selling_general_admin": 830305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47379000, "depreciation_amortisation": 217109000, "ebitda": 169730000, "interest_expense": 19749000, "interest_income": null, "other_non_operating": null, "pretax_income": -67128000, "tax_provision": -13289000, "effective_tax_rate": null, "net_income": -33261000, "net_income_continuing_ops": -53839000, "net_income_to_common": -33261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36191000, "short_term_investments": null, "net_receivables": 291483000, "inventory": 468832000, "other_current_assets": null, "total_current_assets": 896519000, "net_ppe": null, "goodwill": 2060893000, "intangible_assets": 1127363000, "goodwill_and_intangibles": 3188256000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3612815000, "total_assets": 4509334000, "short_term_debt": 21568000, "accounts_payable": 132475000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369607000, "long_term_debt": 466164000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 719026000, "total_liabilities": 1088633000, "total_debt": 487732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 542471000, "total_equity": 3418392000, "shares_outstanding": 54494823, "operating_cash_flow": 134988000, "stock_based_compensation": 34065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122223000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 127797000, "free_cash_flow": 257211000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47379000", "ebitda": "169730000", "netIncome": "-33261000", "grossProfit": "990779000", "depreciation": "None", "totalRevenue": "1707197000", "costOfRevenue": "716418000", "interestIncome": "None", "incomeBeforeTax": "-67128000", "interestExpense": "19749000", "operatingIncome": "-65709000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-13289000", "reportedCurrency": "USD", "netInterestIncome": "-19749000", "nonInterestIncome": "None", "operatingExpenses": "1056488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75331000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217109000", "sellingGeneralAndAdministrative": "830305000", "netIncomeFromContinuingOperations": "-53839000" }, "balance": { "goodwill": "2060893000", "inventory": "468832000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "4509334000", "longTermDebt": "466164000", "shortTermDebt": "21568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1127363000", "reportedCurrency": "USD", "retainedEarnings": "542471000", "totalLiabilities": "1088633000", "otherCurrentAssets": "100013000", "totalCurrentAssets": "896519000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3612815000", "currentAccountsPayable": "132475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "536416000", "totalShareholderEquity": "3418392000", "capitalLeaseObligations": "70252000", "otherCurrentLiabilities": "198227000", "totalCurrentLiabilities": "369607000", "otherNonCurrentLiabilities": "204178000", "totalNonCurrentLiabilities": "719026000", "cashAndShortTermInvestments": "36191000", "commonStockSharesOutstanding": "54494823", "intangibleAssetsExcludingGoodwill": "1127363000", "cashAndCashEquivalentsAtCarryingValue": "36191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24737000", "operatingCashflow": "134988000", "capitalExpenditures": "122223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127797000", "cashflowFromInvestment": "-242467000", "stockBasedCompensation": "34065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 1563101000, "cost_of_revenue": 693718000, "gross_profit": 869383000, "ebit": 21983000, "ebitda": 241693000, "pretax_income": -2069000, "tax_provision": 36120000, "net_income": -13292000, "net_income_to_common": -13292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24295000, "total_current_assets": 795023000, "total_assets": 4273248000, "short_term_debt": 243560000, "long_term_debt": 40000000, "total_debt": 283560000, "total_liabilities": 823447000, "total_equity": 3448085000, "shares_outstanding": 54065420, "goodwill_and_intangibles": 3094315000 }, "cash_flow": { "operating_cash_flow": -55861000, "capital_expenditure": 105450000, "free_cash_flow": 49589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256887, "ticker_id": 1283, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21983000", "ebitda": "241693000", "netIncome": "-13292000", "grossProfit": "869383000", "depreciation": "None", "totalRevenue": "1563101000", "costOfRevenue": "693718000", "interestIncome": "None", "incomeBeforeTax": "-2069000", "interestExpense": "24952000", "operatingIncome": "-71178000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "36120000", "reportedCurrency": "USD", "netInterestIncome": "-24052000", "nonInterestIncome": "None", "operatingExpenses": "940561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60827000", "otherNonOperatingIncome": "-18308000", "costofGoodsAndServicesSold": "693718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219710000", "sellingGeneralAndAdministrative": "772913000", "netIncomeFromContinuingOperations": "-38189000" }, "balance": { "goodwill": "1983588000", "inventory": "426643000", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "4273248000", "longTermDebt": "40000000", "shortTermDebt": "243560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1110727000", "reportedCurrency": "USD", "retainedEarnings": "575732000", "totalLiabilities": "823447000", "otherCurrentAssets": "76705000", "totalCurrentAssets": "795023000", "currentLongTermDebt": "219279000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3478225000", "currentAccountsPayable": "135628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236741000", "shortLongTermDebtTotal": "334819000", "totalShareholderEquity": "3448085000", "capitalLeaseObligations": "51259000", "otherCurrentLiabilities": "168775000", "totalCurrentLiabilities": "565199000", "otherNonCurrentLiabilities": "166989000", "totalNonCurrentLiabilities": "258248000", "cashAndShortTermInvestments": "24295000", "commonStockSharesOutstanding": "54065420", "intangibleAssetsExcludingGoodwill": "1110727000", "cashAndCashEquivalentsAtCarryingValue": "24295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-118791000", "operatingCashflow": "-55861000", "capitalExpenditures": "105450000", "changeInReceivables": "-45189000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465127000", "cashflowFromInvestment": "-176388000", "stockBasedCompensation": "38955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-697376000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1563101000, "cost_of_revenue": 693718000, "gross_profit": 869383000, "research_and_development": 60827000, "selling_general_admin": 772913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21983000, "depreciation_amortisation": 219710000, "ebitda": 241693000, "interest_expense": 24952000, "interest_income": null, "other_non_operating": null, "pretax_income": -2069000, "tax_provision": 36120000, "effective_tax_rate": null, "net_income": -13292000, "net_income_continuing_ops": -38189000, "net_income_to_common": -13292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24295000, "short_term_investments": null, "net_receivables": 267380000, "inventory": 426643000, "other_current_assets": null, "total_current_assets": 795023000, "net_ppe": null, "goodwill": 1983588000, "intangible_assets": 1110727000, "goodwill_and_intangibles": 3094315000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3478225000, "total_assets": 4273248000, "short_term_debt": 243560000, "accounts_payable": 135628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 565199000, "long_term_debt": 40000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 258248000, "total_liabilities": 823447000, "total_debt": 283560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 575732000, "total_equity": 3448085000, "shares_outstanding": 54065420, "operating_cash_flow": -55861000, "stock_based_compensation": 38955000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176388000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -465127000, "free_cash_flow": 49589000, "net_change_in_cash": -697376000 }, "raw_data": { "income": { "ebit": "21983000", "ebitda": "241693000", "netIncome": "-13292000", "grossProfit": "869383000", "depreciation": "None", "totalRevenue": "1563101000", "costOfRevenue": "693718000", "interestIncome": "None", "incomeBeforeTax": "-2069000", "interestExpense": "24952000", "operatingIncome": "-71178000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "36120000", "reportedCurrency": "USD", "netInterestIncome": "-24052000", "nonInterestIncome": "None", "operatingExpenses": "940561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60827000", "otherNonOperatingIncome": "-18308000", "costofGoodsAndServicesSold": "693718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219710000", "sellingGeneralAndAdministrative": "772913000", "netIncomeFromContinuingOperations": "-38189000" }, "balance": { "goodwill": "1983588000", "inventory": "426643000", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "4273248000", "longTermDebt": "40000000", "shortTermDebt": "243560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1110727000", "reportedCurrency": "USD", "retainedEarnings": "575732000", "totalLiabilities": "823447000", "otherCurrentAssets": "76705000", "totalCurrentAssets": "795023000", "currentLongTermDebt": "219279000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3478225000", "currentAccountsPayable": "135628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236741000", "shortLongTermDebtTotal": "334819000", "totalShareholderEquity": "3448085000", "capitalLeaseObligations": "51259000", "otherCurrentLiabilities": "168775000", "totalCurrentLiabilities": "565199000", "otherNonCurrentLiabilities": "166989000", "totalNonCurrentLiabilities": "258248000", "cashAndShortTermInvestments": "24295000", "commonStockSharesOutstanding": "54065420", "intangibleAssetsExcludingGoodwill": "1110727000", "cashAndCashEquivalentsAtCarryingValue": "24295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-118791000", "operatingCashflow": "-55861000", "capitalExpenditures": "105450000", "changeInReceivables": "-45189000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465127000", "cashflowFromInvestment": "-176388000", "stockBasedCompensation": "38955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-697376000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 1426188000, "cost_of_revenue": 648513000, "gross_profit": 777675000, "ebit": -92669000, "ebitda": 170250000, "pretax_income": -121781000, "tax_provision": -19528000, "net_income": 71657000, "net_income_to_common": 71657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 680252000, "total_current_assets": 2303279000, "total_assets": 8515912000, "short_term_debt": 29637000, "long_term_debt": 2078679000, "total_debt": 2108316000, "total_liabilities": 3854479000, "total_equity": 4617378000, "shares_outstanding": 51141261, "goodwill_and_intangibles": 3088286000 }, "cash_flow": { "operating_cash_flow": 356099000, "capital_expenditure": 104237000, "free_cash_flow": 460336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256892, "ticker_id": 1283, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-92669000", "ebitda": "170250000", "netIncome": "71657000", "grossProfit": "777675000", "depreciation": "None", "totalRevenue": "1426188000", "costOfRevenue": "648513000", "interestIncome": "None", "incomeBeforeTax": "-121781000", "interestExpense": "29112000", "operatingIncome": "-62799000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19528000", "reportedCurrency": "USD", "netInterestIncome": "-72593000", "nonInterestIncome": "None", "operatingExpenses": "840474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49094000", "otherNonOperatingIncome": "-29870000", "costofGoodsAndServicesSold": "648513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262919000", "sellingGeneralAndAdministrative": "1329376000", "netIncomeFromContinuingOperations": "98693000" }, "balance": { "goodwill": "1934258000", "inventory": "356233000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "8515912000", "longTermDebt": "2078679000", "shortTermDebt": "29637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1154028000", "reportedCurrency": "USD", "retainedEarnings": "589024000", "totalLiabilities": "3854479000", "otherCurrentAssets": "1011836000", "totalCurrentAssets": "2303279000", "currentLongTermDebt": "8314000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6212633000", "currentAccountsPayable": "155208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705820000", "shortLongTermDebtTotal": "2164811000", "totalShareholderEquity": "4617378000", "capitalLeaseObligations": "187729000", "otherCurrentLiabilities": "757260000", "totalCurrentLiabilities": "1023584000", "otherNonCurrentLiabilities": "606323000", "totalNonCurrentLiabilities": "2830895000", "cashAndShortTermInvestments": "680252000", "commonStockSharesOutstanding": "51141261", "intangibleAssetsExcludingGoodwill": "1154028000", "cashAndCashEquivalentsAtCarryingValue": "680252000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76278000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-129967000", "operatingCashflow": "356099000", "capitalExpenditures": "104237000", "changeInReceivables": "-110985000", "changeInExchangeRate": "None", "cashflowFromFinancing": "584906000", "cashflowFromInvestment": "-320476000", "stockBasedCompensation": "35350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "620529000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "745179000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1426188000, "cost_of_revenue": 648513000, "gross_profit": 777675000, "research_and_development": 49094000, "selling_general_admin": 1329376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -92669000, "depreciation_amortisation": 262919000, "ebitda": 170250000, "interest_expense": 29112000, "interest_income": null, "other_non_operating": null, "pretax_income": -121781000, "tax_provision": -19528000, "effective_tax_rate": null, "net_income": 71657000, "net_income_continuing_ops": 98693000, "net_income_to_common": 71657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 680252000, "short_term_investments": null, "net_receivables": 254958000, "inventory": 356233000, "other_current_assets": null, "total_current_assets": 2303279000, "net_ppe": null, "goodwill": 1934258000, "intangible_assets": 1154028000, "goodwill_and_intangibles": 3088286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6212633000, "total_assets": 8515912000, "short_term_debt": 29637000, "accounts_payable": 155208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1023584000, "long_term_debt": 2078679000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2830895000, "total_liabilities": 3854479000, "total_debt": 2108316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 589024000, "total_equity": 4617378000, "shares_outstanding": 51141261, "operating_cash_flow": 356099000, "stock_based_compensation": 35350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -320476000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 584906000, "free_cash_flow": 460336000, "net_change_in_cash": 620529000 }, "raw_data": { "income": { "ebit": "-92669000", "ebitda": "170250000", "netIncome": "71657000", "grossProfit": "777675000", "depreciation": "None", "totalRevenue": "1426188000", "costOfRevenue": "648513000", "interestIncome": "None", "incomeBeforeTax": "-121781000", "interestExpense": "29112000", "operatingIncome": "-62799000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19528000", "reportedCurrency": "USD", "netInterestIncome": "-72593000", "nonInterestIncome": "None", "operatingExpenses": "840474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49094000", "otherNonOperatingIncome": "-29870000", "costofGoodsAndServicesSold": "648513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262919000", "sellingGeneralAndAdministrative": "1329376000", "netIncomeFromContinuingOperations": "98693000" }, "balance": { "goodwill": "1934258000", "inventory": "356233000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "8515912000", "longTermDebt": "2078679000", "shortTermDebt": "29637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1154028000", "reportedCurrency": "USD", "retainedEarnings": "589024000", "totalLiabilities": "3854479000", "otherCurrentAssets": "1011836000", "totalCurrentAssets": "2303279000", "currentLongTermDebt": "8314000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6212633000", "currentAccountsPayable": "155208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705820000", "shortLongTermDebtTotal": "2164811000", "totalShareholderEquity": "4617378000", "capitalLeaseObligations": "187729000", "otherCurrentLiabilities": "757260000", "totalCurrentLiabilities": "1023584000", "otherNonCurrentLiabilities": "606323000", "totalNonCurrentLiabilities": "2830895000", "cashAndShortTermInvestments": "680252000", "commonStockSharesOutstanding": "51141261", "intangibleAssetsExcludingGoodwill": "1154028000", "cashAndCashEquivalentsAtCarryingValue": "680252000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76278000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-129967000", "operatingCashflow": "356099000", "capitalExpenditures": "104237000", "changeInReceivables": "-110985000", "changeInExchangeRate": "None", "cashflowFromFinancing": "584906000", "cashflowFromInvestment": "-320476000", "stockBasedCompensation": "35350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "620529000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "745179000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 3070769000, "cost_of_revenue": 1782664000, "gross_profit": 1288105000, "ebit": 162291000, "ebitda": 180047000, "pretax_income": 58029000, "tax_provision": -6053000, "net_income": 42625000, "net_income_to_common": 42625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101069000, "total_current_assets": 1361829000, "total_assets": 7351549000, "short_term_debt": 66769000, "long_term_debt": 2204169000, "total_debt": 2270938000, "total_liabilities": 3763675000, "total_equity": 3543387000, "shares_outstanding": 46303475, "goodwill_and_intangibles": 4977987000 }, "cash_flow": { "operating_cash_flow": 301935000, "capital_expenditure": 114785000, "free_cash_flow": 416720000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256897, "ticker_id": 1283, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162291000", "ebitda": "180047000", "netIncome": "42625000", "grossProfit": "1288105000", "depreciation": "None", "totalRevenue": "3070769000", "costOfRevenue": "1782664000", "interestIncome": "None", "incomeBeforeTax": "58029000", "interestExpense": "52824000", "operatingIncome": "162291000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-6053000", "reportedCurrency": "USD", "netInterestIncome": "-104262000", "nonInterestIncome": "None", "operatingExpenses": "1125814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34268000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1782664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246229000", "sellingGeneralAndAdministrative": "1087401000", "netIncomeFromContinuingOperations": "64082000" }, "balance": { "goodwill": "3314541000", "inventory": "564822000", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "7351549000", "longTermDebt": "2204169000", "shortTermDebt": "66769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1663446000", "reportedCurrency": "USD", "retainedEarnings": "517367000", "totalLiabilities": "3763675000", "otherCurrentAssets": "182933000", "totalCurrentAssets": "1361829000", "currentLongTermDebt": "27074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5989720000", "currentAccountsPayable": "330251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "660902000", "shortLongTermDebtTotal": "2410168000", "totalShareholderEquity": "3543387000", "capitalLeaseObligations": "178925000", "otherCurrentLiabilities": "320615000", "totalCurrentLiabilities": "811658000", "otherNonCurrentLiabilities": "608618000", "totalNonCurrentLiabilities": "2952017000", "cashAndShortTermInvestments": "101069000", "commonStockSharesOutstanding": "46303475", "intangibleAssetsExcludingGoodwill": "1663446000", "cashAndCashEquivalentsAtCarryingValue": "101069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "23787000", "operatingCashflow": "301935000", "capitalExpenditures": "114785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131651000", "cashflowFromInvestment": "-175079000", "stockBasedCompensation": "28911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3070769000, "cost_of_revenue": 1782664000, "gross_profit": 1288105000, "research_and_development": 34268000, "selling_general_admin": 1087401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162291000, "depreciation_amortisation": 246229000, "ebitda": 180047000, "interest_expense": 52824000, "interest_income": null, "other_non_operating": null, "pretax_income": 58029000, "tax_provision": -6053000, "effective_tax_rate": null, "net_income": 42625000, "net_income_continuing_ops": 64082000, "net_income_to_common": 42625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101069000, "short_term_investments": null, "net_receivables": 517006000, "inventory": 564822000, "other_current_assets": null, "total_current_assets": 1361829000, "net_ppe": null, "goodwill": 3314541000, "intangible_assets": 1663446000, "goodwill_and_intangibles": 4977987000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5989720000, "total_assets": 7351549000, "short_term_debt": 66769000, "accounts_payable": 330251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 811658000, "long_term_debt": 2204169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2952017000, "total_liabilities": 3763675000, "total_debt": 2270938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 517367000, "total_equity": 3543387000, "shares_outstanding": 46303475, "operating_cash_flow": 301935000, "stock_based_compensation": 28911000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114785000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175079000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131651000, "free_cash_flow": 416720000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162291000", "ebitda": "180047000", "netIncome": "42625000", "grossProfit": "1288105000", "depreciation": "None", "totalRevenue": "3070769000", "costOfRevenue": "1782664000", "interestIncome": "None", "incomeBeforeTax": "58029000", "interestExpense": "52824000", "operatingIncome": "162291000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-6053000", "reportedCurrency": "USD", "netInterestIncome": "-104262000", "nonInterestIncome": "None", "operatingExpenses": "1125814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34268000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1782664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246229000", "sellingGeneralAndAdministrative": "1087401000", "netIncomeFromContinuingOperations": "64082000" }, "balance": { "goodwill": "3314541000", "inventory": "564822000", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "7351549000", "longTermDebt": "2204169000", "shortTermDebt": "66769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1663446000", "reportedCurrency": "USD", "retainedEarnings": "517367000", "totalLiabilities": "3763675000", "otherCurrentAssets": "182933000", "totalCurrentAssets": "1361829000", "currentLongTermDebt": "27074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5989720000", "currentAccountsPayable": "330251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "660902000", "shortLongTermDebtTotal": "2410168000", "totalShareholderEquity": "3543387000", "capitalLeaseObligations": "178925000", "otherCurrentLiabilities": "320615000", "totalCurrentLiabilities": "811658000", "otherNonCurrentLiabilities": "608618000", "totalNonCurrentLiabilities": "2952017000", "cashAndShortTermInvestments": "101069000", "commonStockSharesOutstanding": "46303475", "intangibleAssetsExcludingGoodwill": "1663446000", "cashAndCashEquivalentsAtCarryingValue": "101069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "23787000", "operatingCashflow": "301935000", "capitalExpenditures": "114785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131651000", "cashflowFromInvestment": "-175079000", "stockBasedCompensation": "28911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 3327458000, "cost_of_revenue": 1926402000, "gross_profit": 1401056000, "ebit": 169996000, "ebitda": 406022000, "pretax_income": 50493000, "tax_provision": 31630000, "net_income": -527646000, "net_income_to_common": -527646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109632000, "total_current_assets": 1404245000, "total_assets": 7386832000, "short_term_debt": 67663000, "long_term_debt": 2284184000, "total_debt": 2351847000, "total_liabilities": 3897204000, "total_equity": 3441430000, "shares_outstanding": 45555628, "goodwill_and_intangibles": 4921536000 }, "cash_flow": { "operating_cash_flow": 130948000, "capital_expenditure": 125402000, "free_cash_flow": 256350000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256902, "ticker_id": 1283, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169996000", "ebitda": "406022000", "netIncome": "-527646000", "grossProfit": "1401056000", "depreciation": "None", "totalRevenue": "3327458000", "costOfRevenue": "1926402000", "interestIncome": "None", "incomeBeforeTax": "50493000", "interestExpense": "119503000", "operatingIncome": "203612000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "31630000", "reportedCurrency": "USD", "netInterestIncome": "-119503000", "nonInterestIncome": "None", "operatingExpenses": "1197444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1926402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236026000", "sellingGeneralAndAdministrative": "1132149000", "netIncomeFromContinuingOperations": "18863000" }, "balance": { "goodwill": "3202517000", "inventory": "571558000", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "7386832000", "longTermDebt": "2284184000", "shortTermDebt": "67663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1719019000", "reportedCurrency": "USD", "retainedEarnings": "479560000", "totalLiabilities": "3897204000", "otherCurrentAssets": "161190000", "totalCurrentAssets": "1404245000", "currentLongTermDebt": "27642000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "561865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5982587000", "currentAccountsPayable": "359782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "664561000", "shortLongTermDebtTotal": "2488246000", "totalShareholderEquity": "3441430000", "capitalLeaseObligations": "176420000", "otherCurrentLiabilities": "358602000", "totalCurrentLiabilities": "857314000", "otherNonCurrentLiabilities": "619307000", "totalNonCurrentLiabilities": "3039890000", "cashAndShortTermInvestments": "109632000", "commonStockSharesOutstanding": "45555628", "intangibleAssetsExcludingGoodwill": "1719019000", "cashAndCashEquivalentsAtCarryingValue": "109632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-517146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-44887000", "operatingCashflow": "130948000", "capitalExpenditures": "125402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1369494000", "cashflowFromInvestment": "-1632757000", "stockBasedCompensation": "21960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236026000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3327458000, "cost_of_revenue": 1926402000, "gross_profit": 1401056000, "research_and_development": 61800000, "selling_general_admin": 1132149000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169996000, "depreciation_amortisation": 236026000, "ebitda": 406022000, "interest_expense": 119503000, "interest_income": null, "other_non_operating": null, "pretax_income": 50493000, "tax_provision": 31630000, "effective_tax_rate": null, "net_income": -527646000, "net_income_continuing_ops": 18863000, "net_income_to_common": -527646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109632000, "short_term_investments": null, "net_receivables": 561865000, "inventory": 571558000, "other_current_assets": null, "total_current_assets": 1404245000, "net_ppe": null, "goodwill": 3202517000, "intangible_assets": 1719019000, "goodwill_and_intangibles": 4921536000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5982587000, "total_assets": 7386832000, "short_term_debt": 67663000, "accounts_payable": 359782000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 857314000, "long_term_debt": 2284184000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3039890000, "total_liabilities": 3897204000, "total_debt": 2351847000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 479560000, "total_equity": 3441430000, "shares_outstanding": 45555628, "operating_cash_flow": 130948000, "stock_based_compensation": 21960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1632757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1369494000, "free_cash_flow": 256350000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169996000", "ebitda": "406022000", "netIncome": "-527646000", "grossProfit": "1401056000", "depreciation": "None", "totalRevenue": "3327458000", "costOfRevenue": "1926402000", "interestIncome": "None", "incomeBeforeTax": "50493000", "interestExpense": "119503000", "operatingIncome": "203612000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "31630000", "reportedCurrency": "USD", "netInterestIncome": "-119503000", "nonInterestIncome": "None", "operatingExpenses": "1197444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1926402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236026000", "sellingGeneralAndAdministrative": "1132149000", "netIncomeFromContinuingOperations": "18863000" }, "balance": { "goodwill": "3202517000", "inventory": "571558000", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "7386832000", "longTermDebt": "2284184000", "shortTermDebt": "67663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1719019000", "reportedCurrency": "USD", "retainedEarnings": "479560000", "totalLiabilities": "3897204000", "otherCurrentAssets": "161190000", "totalCurrentAssets": "1404245000", "currentLongTermDebt": "27642000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "561865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5982587000", "currentAccountsPayable": "359782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "664561000", "shortLongTermDebtTotal": "2488246000", "totalShareholderEquity": "3441430000", "capitalLeaseObligations": "176420000", "otherCurrentLiabilities": "358602000", "totalCurrentLiabilities": "857314000", "otherNonCurrentLiabilities": "619307000", "totalNonCurrentLiabilities": "3039890000", "cashAndShortTermInvestments": "109632000", "commonStockSharesOutstanding": "45555628", "intangibleAssetsExcludingGoodwill": "1719019000", "cashAndCashEquivalentsAtCarryingValue": "109632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-517146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-44887000", "operatingCashflow": "130948000", "capitalExpenditures": "125402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1369494000", "cashflowFromInvestment": "-1632757000", "stockBasedCompensation": "21960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236026000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 2193083000, "cost_of_revenue": 1463707000, "gross_profit": 729376000, "ebit": 151536000, "ebitda": 330290000, "pretax_income": 182802000, "tax_provision": -21000, "net_income": 140196000, "net_income_to_common": 140196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245019000, "total_current_assets": 1958441000, "total_assets": 6603872000, "short_term_debt": 5020000, "long_term_debt": 1192408000, "total_debt": 1197428000, "total_liabilities": 3126926000, "total_equity": 3269760000, "shares_outstanding": 40286167, "goodwill_and_intangibles": 3589530000 }, "cash_flow": { "operating_cash_flow": 226367000, "capital_expenditure": 69646000, "free_cash_flow": 296013000, "dividends_paid": 1271051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256907, "ticker_id": 1283, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151536000", "ebitda": "330290000", "netIncome": "140196000", "grossProfit": "729376000", "depreciation": "None", "totalRevenue": "2193083000", "costOfRevenue": "1463707000", "interestIncome": "None", "incomeBeforeTax": "182802000", "interestExpense": "49083000", "operatingIncome": "151536000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-21000", "reportedCurrency": "USD", "netInterestIncome": "-44052000", "nonInterestIncome": "None", "operatingExpenses": "577840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1463707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141877000", "sellingGeneralAndAdministrative": "818210000", "netIncomeFromContinuingOperations": "182823000" }, "balance": { "goodwill": "2576617000", "inventory": "496535000", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "6603872000", "longTermDebt": "1192408000", "shortTermDebt": "5020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1012913000", "reportedCurrency": "USD", "retainedEarnings": "991838000", "totalLiabilities": "3126926000", "otherCurrentAssets": "1135045000", "totalCurrentAssets": "1958441000", "currentLongTermDebt": "6334000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "386588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4645431000", "currentAccountsPayable": "291233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "327155000", "shortLongTermDebtTotal": "1197428000", "totalShareholderEquity": "3269760000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "763438000", "totalCurrentLiabilities": "1199345000", "otherNonCurrentLiabilities": "735173000", "totalNonCurrentLiabilities": "1927581000", "cashAndShortTermInvestments": "245019000", "commonStockSharesOutstanding": "40286167", "intangibleAssetsExcludingGoodwill": "1012913000", "cashAndCashEquivalentsAtCarryingValue": "245019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154473000", "profitLoss": "None", "dividendPayout": "1271051000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-47156000", "operatingCashflow": "226367000", "capitalExpenditures": "69646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47153000", "cashflowFromInvestment": "-167851000", "stockBasedCompensation": "25103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1271051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2193083000, "cost_of_revenue": 1463707000, "gross_profit": 729376000, "research_and_development": 34200000, "selling_general_admin": 818210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151536000, "depreciation_amortisation": 141877000, "ebitda": 330290000, "interest_expense": 49083000, "interest_income": null, "other_non_operating": null, "pretax_income": 182802000, "tax_provision": -21000, "effective_tax_rate": null, "net_income": 140196000, "net_income_continuing_ops": 182823000, "net_income_to_common": 140196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245019000, "short_term_investments": 0, "net_receivables": 386588000, "inventory": 496535000, "other_current_assets": null, "total_current_assets": 1958441000, "net_ppe": null, "goodwill": 2576617000, "intangible_assets": 1012913000, "goodwill_and_intangibles": 3589530000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4645431000, "total_assets": 6603872000, "short_term_debt": 5020000, "accounts_payable": 291233000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1199345000, "long_term_debt": 1192408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1927581000, "total_liabilities": 3126926000, "total_debt": 1197428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 991838000, "total_equity": 3269760000, "shares_outstanding": 40286167, "operating_cash_flow": 226367000, "stock_based_compensation": 25103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167851000, "dividends_paid": 1271051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47153000, "free_cash_flow": 296013000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151536000", "ebitda": "330290000", "netIncome": "140196000", "grossProfit": "729376000", "depreciation": "None", "totalRevenue": "2193083000", "costOfRevenue": "1463707000", "interestIncome": "None", "incomeBeforeTax": "182802000", "interestExpense": "49083000", "operatingIncome": "151536000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-21000", "reportedCurrency": "USD", "netInterestIncome": "-44052000", "nonInterestIncome": "None", "operatingExpenses": "577840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1463707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141877000", "sellingGeneralAndAdministrative": "818210000", "netIncomeFromContinuingOperations": "182823000" }, "balance": { "goodwill": "2576617000", "inventory": "496535000", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "6603872000", "longTermDebt": "1192408000", "shortTermDebt": "5020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1012913000", "reportedCurrency": "USD", "retainedEarnings": "991838000", "totalLiabilities": "3126926000", "otherCurrentAssets": "1135045000", "totalCurrentAssets": "1958441000", "currentLongTermDebt": "6334000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "386588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4645431000", "currentAccountsPayable": "291233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "327155000", "shortLongTermDebtTotal": "1197428000", "totalShareholderEquity": "3269760000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "763438000", "totalCurrentLiabilities": "1199345000", "otherNonCurrentLiabilities": "735173000", "totalNonCurrentLiabilities": "1927581000", "cashAndShortTermInvestments": "245019000", "commonStockSharesOutstanding": "40286167", "intangibleAssetsExcludingGoodwill": "1012913000", "cashAndCashEquivalentsAtCarryingValue": "245019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154473000", "profitLoss": "None", "dividendPayout": "1271051000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-47156000", "operatingCashflow": "226367000", "capitalExpenditures": "69646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47153000", "cashflowFromInvestment": "-167851000", "stockBasedCompensation": "25103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1271051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 589151000, "cost_of_revenue": 265570000, "gross_profit": 323581000, "ebit": 20270000, "ebitda": 93625000, "pretax_income": 634000, "tax_provision": 9045000, "net_income": -8764000, "net_income_to_common": -8764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33128999, "total_current_assets": 1239681000, "total_assets": 3832256000, "short_term_debt": 60227000, "long_term_debt": 1290970000, "total_debt": 1351197000, "total_liabilities": 2352764000, "total_equity": 1476921000, "shares_outstanding": 56792000, "goodwill_and_intangibles": 1904390000 }, "cash_flow": { "operating_cash_flow": 23951000, "capital_expenditure": 52804000, "free_cash_flow": 76755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256870, "ticker_id": 1283, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20270000", "ebitda": "93625000", "netIncome": "-8764000", "grossProfit": "323581000", "depreciation": "None", "totalRevenue": "589151000", "costOfRevenue": "265570000", "interestIncome": "None", "incomeBeforeTax": "634000", "interestExpense": "19169000", "operatingIncome": "20270000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9045000", "reportedCurrency": "USD", "netInterestIncome": "-9169000", "nonInterestIncome": "None", "operatingExpenses": "303311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31533000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73355000", "sellingGeneralAndAdministrative": "282810000", "netIncomeFromContinuingOperations": "-8411000" }, "balance": { "goodwill": "711903000", "inventory": "602543000", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "3832256000", "longTermDebt": "1290970000", "shortTermDebt": "60227000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1192487000", "reportedCurrency": "USD", "retainedEarnings": "-1476227000", "totalLiabilities": "2352764000", "otherCurrentAssets": "159803000", "totalCurrentAssets": "1239681000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2592575000", "currentAccountsPayable": "213622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1410521000", "totalShareholderEquity": "1476921000", "capitalLeaseObligations": "84551000", "otherCurrentLiabilities": "328734000", "totalCurrentLiabilities": "608665000", "otherNonCurrentLiabilities": "393805000", "totalNonCurrentLiabilities": "1744099000", "cashAndShortTermInvestments": "33128999", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1192487000", "cashAndCashEquivalentsAtCarryingValue": "33128999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8725000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-22072000", "operatingCashflow": "23951000", "capitalExpenditures": "52804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26023000", "cashflowFromInvestment": "-53095000", "stockBasedCompensation": "8750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 589151000, "cost_of_revenue": 265570000, "gross_profit": 323581000, "research_and_development": 31533000, "selling_general_admin": 282810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20270000, "depreciation_amortisation": 73355000, "ebitda": 93625000, "interest_expense": 19169000, "interest_income": null, "other_non_operating": null, "pretax_income": 634000, "tax_provision": 9045000, "effective_tax_rate": null, "net_income": -8764000, "net_income_continuing_ops": -8411000, "net_income_to_common": -8764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33128999, "short_term_investments": null, "net_receivables": 444206000, "inventory": 602543000, "other_current_assets": null, "total_current_assets": 1239681000, "net_ppe": null, "goodwill": 711903000, "intangible_assets": 1192487000, "goodwill_and_intangibles": 1904390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2592575000, "total_assets": 3832256000, "short_term_debt": 60227000, "accounts_payable": 213622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 608665000, "long_term_debt": 1290970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1744099000, "total_liabilities": 2352764000, "total_debt": 1351197000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1476227000, "total_equity": 1476921000, "shares_outstanding": 56792000, "operating_cash_flow": 23951000, "stock_based_compensation": 8750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52804000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53095000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26023000, "free_cash_flow": 76755000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20270000", "ebitda": "93625000", "netIncome": "-8764000", "grossProfit": "323581000", "depreciation": "None", "totalRevenue": "589151000", "costOfRevenue": "265570000", "interestIncome": "None", "incomeBeforeTax": "634000", "interestExpense": "19169000", "operatingIncome": "20270000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9045000", "reportedCurrency": "USD", "netInterestIncome": "-9169000", "nonInterestIncome": "None", "operatingExpenses": "303311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31533000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73355000", "sellingGeneralAndAdministrative": "282810000", "netIncomeFromContinuingOperations": "-8411000" }, "balance": { "goodwill": "711903000", "inventory": "602543000", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "3832256000", "longTermDebt": "1290970000", "shortTermDebt": "60227000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1192487000", "reportedCurrency": "USD", "retainedEarnings": "-1476227000", "totalLiabilities": "2352764000", "otherCurrentAssets": "159803000", "totalCurrentAssets": "1239681000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2592575000", "currentAccountsPayable": "213622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1410521000", "totalShareholderEquity": "1476921000", "capitalLeaseObligations": "84551000", "otherCurrentLiabilities": "328734000", "totalCurrentLiabilities": "608665000", "otherNonCurrentLiabilities": "393805000", "totalNonCurrentLiabilities": "1744099000", "cashAndShortTermInvestments": "33128999", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1192487000", "cashAndCashEquivalentsAtCarryingValue": "33128999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8725000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-22072000", "operatingCashflow": "23951000", "capitalExpenditures": "52804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26023000", "cashflowFromInvestment": "-53095000", "stockBasedCompensation": "8750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 575758000, "cost_of_revenue": 226337000, "gross_profit": 349421000, "ebit": -502034000, "ebitda": -425022000, "pretax_income": -509547000, "tax_provision": 9256000, "net_income": -520589000, "net_income_to_common": -520589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36389000, "total_current_assets": 1207059000, "total_assets": 3834737000, "short_term_debt": 59742000, "long_term_debt": 1261793000, "total_debt": 1321535000, "total_liabilities": 2342835000, "total_equity": 1489645000, "shares_outstanding": 56792000, "goodwill_and_intangibles": 1955012000 }, "cash_flow": { "operating_cash_flow": 88544000, "capital_expenditure": 56254000, "free_cash_flow": 144798000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256871, "ticker_id": 1283, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-502034000", "ebitda": "-425022000", "netIncome": "-520589000", "grossProfit": "349421000", "depreciation": "None", "totalRevenue": "575758000", "costOfRevenue": "226337000", "interestIncome": "None", "incomeBeforeTax": "-509547000", "interestExpense": "7513000", "operatingIncome": "48254000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9256000", "reportedCurrency": "USD", "netInterestIncome": "-7513000", "nonInterestIncome": "None", "operatingExpenses": "301167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31365000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77012000", "sellingGeneralAndAdministrative": "270437000", "netIncomeFromContinuingOperations": "-518803000" }, "balance": { "goodwill": "718299000", "inventory": "584379000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "3834737000", "longTermDebt": "1261793000", "shortTermDebt": "59742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1236713000", "reportedCurrency": "USD", "retainedEarnings": "-1467463000", "totalLiabilities": "2342835000", "otherCurrentAssets": "143505000", "totalCurrentAssets": "1207059000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2627678000", "currentAccountsPayable": "187531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1379535000", "totalShareholderEquity": "1489645000", "capitalLeaseObligations": "82742000", "otherCurrentLiabilities": "344706000", "totalCurrentLiabilities": "598474000", "otherNonCurrentLiabilities": "424568000", "totalNonCurrentLiabilities": "1744361000", "cashAndShortTermInvestments": "36389000", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1236713000", "cashAndCashEquivalentsAtCarryingValue": "36389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-503479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "21172000", "operatingCashflow": "88544000", "capitalExpenditures": "56254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72915000", "cashflowFromInvestment": "-12991000", "stockBasedCompensation": "8855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575758000, "cost_of_revenue": 226337000, "gross_profit": 349421000, "research_and_development": 31365000, "selling_general_admin": 270437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -502034000, "depreciation_amortisation": 77012000, "ebitda": -425022000, "interest_expense": 7513000, "interest_income": null, "other_non_operating": null, "pretax_income": -509547000, "tax_provision": 9256000, "effective_tax_rate": null, "net_income": -520589000, "net_income_continuing_ops": -518803000, "net_income_to_common": -520589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36389000, "short_term_investments": null, "net_receivables": 442786000, "inventory": 584379000, "other_current_assets": null, "total_current_assets": 1207059000, "net_ppe": null, "goodwill": 718299000, "intangible_assets": 1236713000, "goodwill_and_intangibles": 1955012000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2627678000, "total_assets": 3834737000, "short_term_debt": 59742000, "accounts_payable": 187531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 598474000, "long_term_debt": 1261793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1744361000, "total_liabilities": 2342835000, "total_debt": 1321535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1467463000, "total_equity": 1489645000, "shares_outstanding": 56792000, "operating_cash_flow": 88544000, "stock_based_compensation": 8855000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72915000, "free_cash_flow": 144798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-502034000", "ebitda": "-425022000", "netIncome": "-520589000", "grossProfit": "349421000", "depreciation": "None", "totalRevenue": "575758000", "costOfRevenue": "226337000", "interestIncome": "None", "incomeBeforeTax": "-509547000", "interestExpense": "7513000", "operatingIncome": "48254000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9256000", "reportedCurrency": "USD", "netInterestIncome": "-7513000", "nonInterestIncome": "None", "operatingExpenses": "301167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31365000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77012000", "sellingGeneralAndAdministrative": "270437000", "netIncomeFromContinuingOperations": "-518803000" }, "balance": { "goodwill": "718299000", "inventory": "584379000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "3834737000", "longTermDebt": "1261793000", "shortTermDebt": "59742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1236713000", "reportedCurrency": "USD", "retainedEarnings": "-1467463000", "totalLiabilities": "2342835000", "otherCurrentAssets": "143505000", "totalCurrentAssets": "1207059000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2627678000", "currentAccountsPayable": "187531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1379535000", "totalShareholderEquity": "1489645000", "capitalLeaseObligations": "82742000", "otherCurrentLiabilities": "344706000", "totalCurrentLiabilities": "598474000", "otherNonCurrentLiabilities": "424568000", "totalNonCurrentLiabilities": "1744361000", "cashAndShortTermInvestments": "36389000", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1236713000", "cashAndCashEquivalentsAtCarryingValue": "36389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-503479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "21172000", "operatingCashflow": "88544000", "capitalExpenditures": "56254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72915000", "cashflowFromInvestment": "-12991000", "stockBasedCompensation": "8855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 548912000, "cost_of_revenue": 262188000, "gross_profit": 286724000, "ebit": 9039000, "ebitda": 83419000, "pretax_income": -566868000, "tax_provision": 4005000, "net_income": -571146000, "net_income_to_common": -571146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33617000, "total_current_assets": 1280124000, "total_assets": 4433367000, "short_term_debt": 44026000, "long_term_debt": 1339518000, "total_debt": 1383544000, "total_liabilities": 2409689000, "total_equity": 2020680000, "shares_outstanding": 56792000, "goodwill_and_intangibles": 2499349000 }, "cash_flow": { "operating_cash_flow": 82576000, "capital_expenditure": 53491000, "free_cash_flow": 136067000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256873, "ticker_id": 1283, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9039000", "ebitda": "83419000", "netIncome": "-571146000", "grossProfit": "286724000", "depreciation": "None", "totalRevenue": "548912000", "costOfRevenue": "262188000", "interestIncome": "None", "incomeBeforeTax": "-566868000", "interestExpense": "20828000", "operatingIncome": "9039000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4005000", "reportedCurrency": "USD", "netInterestIncome": "-8828000", "nonInterestIncome": "None", "operatingExpenses": "277685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29739000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74380000", "sellingGeneralAndAdministrative": "263621000", "netIncomeFromContinuingOperations": "-570873000" }, "balance": { "goodwill": "1218669000", "inventory": "613752000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "4433367000", "longTermDebt": "1339518000", "shortTermDebt": "44026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1280680000", "reportedCurrency": "USD", "retainedEarnings": "-946874000", "totalLiabilities": "2409689000", "otherCurrentAssets": "200988000", "totalCurrentAssets": "1280124000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153243000", "currentAccountsPayable": "198776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1441259000", "totalShareholderEquity": "2020680000", "capitalLeaseObligations": "81741000", "otherCurrentLiabilities": "327250000", "totalCurrentLiabilities": "575443000", "otherNonCurrentLiabilities": "437013000", "totalNonCurrentLiabilities": "1834245999", "cashAndShortTermInvestments": "33617000", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1280680000", "cashAndCashEquivalentsAtCarryingValue": "33617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-570913000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "24129000", "operatingCashflow": "82576000", "capitalExpenditures": "53491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36907000", "cashflowFromInvestment": "-56060000", "stockBasedCompensation": "8734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 548912000, "cost_of_revenue": 262188000, "gross_profit": 286724000, "research_and_development": 29739000, "selling_general_admin": 263621000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9039000, "depreciation_amortisation": 74380000, "ebitda": 83419000, "interest_expense": 20828000, "interest_income": null, "other_non_operating": null, "pretax_income": -566868000, "tax_provision": 4005000, "effective_tax_rate": null, "net_income": -571146000, "net_income_continuing_ops": -570873000, "net_income_to_common": -571146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33617000, "short_term_investments": null, "net_receivables": 431767000, "inventory": 613752000, "other_current_assets": null, "total_current_assets": 1280124000, "net_ppe": null, "goodwill": 1218669000, "intangible_assets": 1280680000, "goodwill_and_intangibles": 2499349000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3153243000, "total_assets": 4433367000, "short_term_debt": 44026000, "accounts_payable": 198776000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 575443000, "long_term_debt": 1339518000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1834245999, "total_liabilities": 2409689000, "total_debt": 1383544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -946874000, "total_equity": 2020680000, "shares_outstanding": 56792000, "operating_cash_flow": 82576000, "stock_based_compensation": 8734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53491000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36907000, "free_cash_flow": 136067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9039000", "ebitda": "83419000", "netIncome": "-571146000", "grossProfit": "286724000", "depreciation": "None", "totalRevenue": "548912000", "costOfRevenue": "262188000", "interestIncome": "None", "incomeBeforeTax": "-566868000", "interestExpense": "20828000", "operatingIncome": "9039000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4005000", "reportedCurrency": "USD", "netInterestIncome": "-8828000", "nonInterestIncome": "None", "operatingExpenses": "277685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29739000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74380000", "sellingGeneralAndAdministrative": "263621000", "netIncomeFromContinuingOperations": "-570873000" }, "balance": { "goodwill": "1218669000", "inventory": "613752000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "4433367000", "longTermDebt": "1339518000", "shortTermDebt": "44026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1280680000", "reportedCurrency": "USD", "retainedEarnings": "-946874000", "totalLiabilities": "2409689000", "otherCurrentAssets": "200988000", "totalCurrentAssets": "1280124000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153243000", "currentAccountsPayable": "198776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1441259000", "totalShareholderEquity": "2020680000", "capitalLeaseObligations": "81741000", "otherCurrentLiabilities": "327250000", "totalCurrentLiabilities": "575443000", "otherNonCurrentLiabilities": "437013000", "totalNonCurrentLiabilities": "1834245999", "cashAndShortTermInvestments": "33617000", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1280680000", "cashAndCashEquivalentsAtCarryingValue": "33617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-570913000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "24129000", "operatingCashflow": "82576000", "capitalExpenditures": "53491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36907000", "cashflowFromInvestment": "-56060000", "stockBasedCompensation": "8734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 564545000, "cost_of_revenue": 229848000, "gross_profit": 334697000, "ebit": -16360000, "ebitda": 55191000, "pretax_income": -25654000, "tax_provision": 10801000, "net_income": -36739000, "net_income_to_common": -36739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44074000, "total_current_assets": 1280351000, "total_assets": 5021398000, "short_term_debt": 43077000, "long_term_debt": 1373510000, "total_debt": 1416587000, "total_liabilities": 2440438000, "total_equity": 2578187000, "shares_outstanding": 56792000, "goodwill_and_intangibles": 3123321000 }, "cash_flow": { "operating_cash_flow": 47769000, "capital_expenditure": 44369000, "free_cash_flow": 92138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256874, "ticker_id": 1283, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16360000", "ebitda": "55191000", "netIncome": "-36739000", "grossProfit": "334697000", "depreciation": "None", "totalRevenue": "564545000", "costOfRevenue": "229848000", "interestIncome": "None", "incomeBeforeTax": "-25654000", "interestExpense": "9294000", "operatingIncome": "-16080000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10801000", "reportedCurrency": "USD", "netInterestIncome": "-9294000", "nonInterestIncome": "None", "operatingExpenses": "350777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71551000", "sellingGeneralAndAdministrative": "267074000", "netIncomeFromContinuingOperations": "-36455000" }, "balance": { "goodwill": "1781326000", "inventory": "628215000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "5021398000", "longTermDebt": "1373510000", "shortTermDebt": "43077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1341995000", "reportedCurrency": "USD", "retainedEarnings": "-375728000", "totalLiabilities": "2440438000", "otherCurrentAssets": "154360000", "totalCurrentAssets": "1280351000", "currentLongTermDebt": "20029000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3741047000", "currentAccountsPayable": "212016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1464772000", "totalShareholderEquity": "2578187000", "capitalLeaseObligations": "71233000", "otherCurrentLiabilities": "307651000", "totalCurrentLiabilities": "568184000", "otherNonCurrentLiabilities": "450559000", "totalNonCurrentLiabilities": "1872254000", "cashAndShortTermInvestments": "44074000", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1341995000", "cashAndCashEquivalentsAtCarryingValue": "44074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36646000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-33987000", "operatingCashflow": "47769000", "capitalExpenditures": "44369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6231000", "cashflowFromInvestment": "-49801000", "stockBasedCompensation": "8668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 564545000, "cost_of_revenue": 229848000, "gross_profit": 334697000, "research_and_development": 30700000, "selling_general_admin": 267074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16360000, "depreciation_amortisation": 71551000, "ebitda": 55191000, "interest_expense": 9294000, "interest_income": null, "other_non_operating": null, "pretax_income": -25654000, "tax_provision": 10801000, "effective_tax_rate": null, "net_income": -36739000, "net_income_continuing_ops": -36455000, "net_income_to_common": -36739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44074000, "short_term_investments": null, "net_receivables": 453702000, "inventory": 628215000, "other_current_assets": null, "total_current_assets": 1280351000, "net_ppe": null, "goodwill": 1781326000, "intangible_assets": 1341995000, "goodwill_and_intangibles": 3123321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3741047000, "total_assets": 5021398000, "short_term_debt": 43077000, "accounts_payable": 212016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 568184000, "long_term_debt": 1373510000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1872254000, "total_liabilities": 2440438000, "total_debt": 1416587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -375728000, "total_equity": 2578187000, "shares_outstanding": 56792000, "operating_cash_flow": 47769000, "stock_based_compensation": 8668000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49801000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6231000, "free_cash_flow": 92138000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16360000", "ebitda": "55191000", "netIncome": "-36739000", "grossProfit": "334697000", "depreciation": "None", "totalRevenue": "564545000", "costOfRevenue": "229848000", "interestIncome": "None", "incomeBeforeTax": "-25654000", "interestExpense": "9294000", "operatingIncome": "-16080000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10801000", "reportedCurrency": "USD", "netInterestIncome": "-9294000", "nonInterestIncome": "None", "operatingExpenses": "350777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71551000", "sellingGeneralAndAdministrative": "267074000", "netIncomeFromContinuingOperations": "-36455000" }, "balance": { "goodwill": "1781326000", "inventory": "628215000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "5021398000", "longTermDebt": "1373510000", "shortTermDebt": "43077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1341995000", "reportedCurrency": "USD", "retainedEarnings": "-375728000", "totalLiabilities": "2440438000", "otherCurrentAssets": "154360000", "totalCurrentAssets": "1280351000", "currentLongTermDebt": "20029000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3741047000", "currentAccountsPayable": "212016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1464772000", "totalShareholderEquity": "2578187000", "capitalLeaseObligations": "71233000", "otherCurrentLiabilities": "307651000", "totalCurrentLiabilities": "568184000", "otherNonCurrentLiabilities": "450559000", "totalNonCurrentLiabilities": "1872254000", "cashAndShortTermInvestments": "44074000", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1341995000", "cashAndCashEquivalentsAtCarryingValue": "44074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36646000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-33987000", "operatingCashflow": "47769000", "capitalExpenditures": "44369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6231000", "cashflowFromInvestment": "-49801000", "stockBasedCompensation": "8668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 558834000, "cost_of_revenue": 226605000, "gross_profit": 332229000, "ebit": -48161000, "ebitda": 23274000, "pretax_income": -57349000, "tax_provision": -1769000, "net_income": -55966000, "net_income_to_common": -55966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38460000, "total_current_assets": 1218181000, "total_assets": 4875034000, "short_term_debt": 42170000, "long_term_debt": 1367537000, "total_debt": 1409707000, "total_liabilities": 2254816000, "total_equity": 2617768000, "shares_outstanding": 56792000, "goodwill_and_intangibles": 3077881000 }, "cash_flow": { "operating_cash_flow": -1596000, "capital_expenditure": 43262000, "free_cash_flow": 41666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256875, "ticker_id": 1283, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48161000", "ebitda": "23274000", "netIncome": "-55966000", "grossProfit": "332229000", "depreciation": "None", "totalRevenue": "558834000", "costOfRevenue": "226605000", "interestIncome": "None", "incomeBeforeTax": "-57349000", "interestExpense": "9188000", "operatingIncome": "-42907000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1769000", "reportedCurrency": "USD", "netInterestIncome": "-9188000", "nonInterestIncome": "None", "operatingExpenses": "375136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28528000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71435000", "sellingGeneralAndAdministrative": "269019000", "netIncomeFromContinuingOperations": "-55580000" }, "balance": { "goodwill": "1733334000", "inventory": "585911000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "4875034000", "longTermDebt": "1367537000", "shortTermDebt": "42170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1344547000", "reportedCurrency": "USD", "retainedEarnings": "-338989000", "totalLiabilities": "2254816000", "otherCurrentAssets": "158192000", "totalCurrentAssets": "1218181000", "currentLongTermDebt": "20028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "435618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3656853000", "currentAccountsPayable": "188149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1458868000", "totalShareholderEquity": "2617768000", "capitalLeaseObligations": "71303000", "otherCurrentLiabilities": "221500000", "totalCurrentLiabilities": "477423000", "otherNonCurrentLiabilities": "360695000", "totalNonCurrentLiabilities": "1777393000", "cashAndShortTermInvestments": "38460000", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1344547000", "cashAndCashEquivalentsAtCarryingValue": "38460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55705000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-23295000", "operatingCashflow": "-1596000", "capitalExpenditures": "43262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51191000", "cashflowFromInvestment": "-60519000", "stockBasedCompensation": "7407000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 558834000, "cost_of_revenue": 226605000, "gross_profit": 332229000, "research_and_development": 28528000, "selling_general_admin": 269019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48161000, "depreciation_amortisation": 71435000, "ebitda": 23274000, "interest_expense": 9188000, "interest_income": null, "other_non_operating": null, "pretax_income": -57349000, "tax_provision": -1769000, "effective_tax_rate": null, "net_income": -55966000, "net_income_continuing_ops": -55580000, "net_income_to_common": -55966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38460000, "short_term_investments": null, "net_receivables": 435618000, "inventory": 585911000, "other_current_assets": null, "total_current_assets": 1218181000, "net_ppe": null, "goodwill": 1733334000, "intangible_assets": 1344547000, "goodwill_and_intangibles": 3077881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3656853000, "total_assets": 4875034000, "short_term_debt": 42170000, "accounts_payable": 188149000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 477423000, "long_term_debt": 1367537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1777393000, "total_liabilities": 2254816000, "total_debt": 1409707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -338989000, "total_equity": 2617768000, "shares_outstanding": 56792000, "operating_cash_flow": -1596000, "stock_based_compensation": 7407000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51191000, "free_cash_flow": 41666000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48161000", "ebitda": "23274000", "netIncome": "-55966000", "grossProfit": "332229000", "depreciation": "None", "totalRevenue": "558834000", "costOfRevenue": "226605000", "interestIncome": "None", "incomeBeforeTax": "-57349000", "interestExpense": "9188000", "operatingIncome": "-42907000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1769000", "reportedCurrency": "USD", "netInterestIncome": "-9188000", "nonInterestIncome": "None", "operatingExpenses": "375136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28528000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71435000", "sellingGeneralAndAdministrative": "269019000", "netIncomeFromContinuingOperations": "-55580000" }, "balance": { "goodwill": "1733334000", "inventory": "585911000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "4875034000", "longTermDebt": "1367537000", "shortTermDebt": "42170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1344547000", "reportedCurrency": "USD", "retainedEarnings": "-338989000", "totalLiabilities": "2254816000", "otherCurrentAssets": "158192000", "totalCurrentAssets": "1218181000", "currentLongTermDebt": "20028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "435618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3656853000", "currentAccountsPayable": "188149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1458868000", "totalShareholderEquity": "2617768000", "capitalLeaseObligations": "71303000", "otherCurrentLiabilities": "221500000", "totalCurrentLiabilities": "477423000", "otherNonCurrentLiabilities": "360695000", "totalNonCurrentLiabilities": "1777393000", "cashAndShortTermInvestments": "38460000", "commonStockSharesOutstanding": "56792000", "intangibleAssetsExcludingGoodwill": "1344547000", "cashAndCashEquivalentsAtCarryingValue": "38460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55705000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-23295000", "operatingCashflow": "-1596000", "capitalExpenditures": "43262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51191000", "cashflowFromInvestment": "-60519000", "stockBasedCompensation": "7407000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 560975000, "cost_of_revenue": 253457000, "gross_profit": 307518000, "ebit": -664657000, "ebitda": -590255000, "pretax_income": -673726000, "tax_provision": 29900000, "net_income": -703337000, "net_income_to_common": -703337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48167000, "total_current_assets": 1146446000, "total_assets": 4718777000, "short_term_debt": 42367000, "long_term_debt": 1309473000, "total_debt": 1351840000, "total_liabilities": 2154448000, "total_equity": 2562262000, "shares_outstanding": 58368000, "goodwill_and_intangibles": 3010138000 }, "cash_flow": { "operating_cash_flow": 88330000, "capital_expenditure": 53192000, "free_cash_flow": 141522000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256876, "ticker_id": 1283, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-664657000", "ebitda": "-590255000", "netIncome": "-703337000", "grossProfit": "307518000", "depreciation": "None", "totalRevenue": "560975000", "costOfRevenue": "253457000", "interestIncome": "None", "incomeBeforeTax": "-673726000", "interestExpense": "9069000", "operatingIncome": "-664749000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-9069000", "nonInterestIncome": "None", "operatingExpenses": "972267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23951000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74402000", "sellingGeneralAndAdministrative": "257709000", "netIncomeFromContinuingOperations": "-703626000" }, "balance": { "goodwill": "1692709000", "inventory": "547120000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "4718777000", "longTermDebt": "1309473000", "shortTermDebt": "42367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1317429000", "reportedCurrency": "USD", "retainedEarnings": "-283023000", "totalLiabilities": "2154448000", "otherCurrentAssets": "144128000", "totalCurrentAssets": "1146446000", "currentLongTermDebt": "20027000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3572331000", "currentAccountsPayable": "179098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1404301000", "totalShareholderEquity": "2562262000", "capitalLeaseObligations": "74801000", "otherCurrentLiabilities": "279963000", "totalCurrentLiabilities": "528998000", "otherNonCurrentLiabilities": "263516000", "totalNonCurrentLiabilities": "1625450000", "cashAndShortTermInvestments": "48167000", "commonStockSharesOutstanding": "58368000", "intangibleAssetsExcludingGoodwill": "1317429000", "cashAndCashEquivalentsAtCarryingValue": "48167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-703200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "41915000", "operatingCashflow": "88330000", "capitalExpenditures": "53192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20080000", "cashflowFromInvestment": "-57884000", "stockBasedCompensation": "7734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 560975000, "cost_of_revenue": 253457000, "gross_profit": 307518000, "research_and_development": 23951000, "selling_general_admin": 257709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -664657000, "depreciation_amortisation": 74402000, "ebitda": -590255000, "interest_expense": 9069000, "interest_income": null, "other_non_operating": null, "pretax_income": -673726000, "tax_provision": 29900000, "effective_tax_rate": null, "net_income": -703337000, "net_income_continuing_ops": -703626000, "net_income_to_common": -703337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48167000, "short_term_investments": null, "net_receivables": 407031000, "inventory": 547120000, "other_current_assets": null, "total_current_assets": 1146446000, "net_ppe": null, "goodwill": 1692709000, "intangible_assets": 1317429000, "goodwill_and_intangibles": 3010138000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3572331000, "total_assets": 4718777000, "short_term_debt": 42367000, "accounts_payable": 179098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 528998000, "long_term_debt": 1309473000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1625450000, "total_liabilities": 2154448000, "total_debt": 1351840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -283023000, "total_equity": 2562262000, "shares_outstanding": 58368000, "operating_cash_flow": 88330000, "stock_based_compensation": 7734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57884000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20080000, "free_cash_flow": 141522000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-664657000", "ebitda": "-590255000", "netIncome": "-703337000", "grossProfit": "307518000", "depreciation": "None", "totalRevenue": "560975000", "costOfRevenue": "253457000", "interestIncome": "None", "incomeBeforeTax": "-673726000", "interestExpense": "9069000", "operatingIncome": "-664749000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-9069000", "nonInterestIncome": "None", "operatingExpenses": "972267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23951000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74402000", "sellingGeneralAndAdministrative": "257709000", "netIncomeFromContinuingOperations": "-703626000" }, "balance": { "goodwill": "1692709000", "inventory": "547120000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "4718777000", "longTermDebt": "1309473000", "shortTermDebt": "42367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1317429000", "reportedCurrency": "USD", "retainedEarnings": "-283023000", "totalLiabilities": "2154448000", "otherCurrentAssets": "144128000", "totalCurrentAssets": "1146446000", "currentLongTermDebt": "20027000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3572331000", "currentAccountsPayable": "179098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1404301000", "totalShareholderEquity": "2562262000", "capitalLeaseObligations": "74801000", "otherCurrentLiabilities": "279963000", "totalCurrentLiabilities": "528998000", "otherNonCurrentLiabilities": "263516000", "totalNonCurrentLiabilities": "1625450000", "cashAndShortTermInvestments": "48167000", "commonStockSharesOutstanding": "58368000", "intangibleAssetsExcludingGoodwill": "1317429000", "cashAndCashEquivalentsAtCarryingValue": "48167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-703200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "41915000", "operatingCashflow": "88330000", "capitalExpenditures": "53192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20080000", "cashflowFromInvestment": "-57884000", "stockBasedCompensation": "7734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 505222000, "cost_of_revenue": 218763000, "gross_profit": 286459000, "ebit": -31535000, "ebitda": 39692000, "pretax_income": -42601000, "tax_provision": -9096000, "net_income": -31521000, "net_income_to_common": -31521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35425000, "total_current_assets": 1203065000, "total_assets": 5550141000, "short_term_debt": 41576000, "long_term_debt": 1325440000, "total_debt": 1367016000, "total_liabilities": 2216842000, "total_equity": 3330416000, "shares_outstanding": 55666000, "goodwill_and_intangibles": 3790119000 }, "cash_flow": { "operating_cash_flow": 53557000, "capital_expenditure": 51189000, "free_cash_flow": 104746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256878, "ticker_id": 1283, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31535000", "ebitda": "39692000", "netIncome": "-31521000", "grossProfit": "286459000", "depreciation": "None", "totalRevenue": "505222000", "costOfRevenue": "218763000", "interestIncome": "None", "incomeBeforeTax": "-42601000", "interestExpense": "11066000", "operatingIncome": "-31737000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9096000", "reportedCurrency": "USD", "netInterestIncome": "-11066000", "nonInterestIncome": "None", "operatingExpenses": "318196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20491000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71227000", "sellingGeneralAndAdministrative": "249854000", "netIncomeFromContinuingOperations": "-33505000" }, "balance": { "goodwill": "2393691000", "inventory": "609665000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "5550141000", "longTermDebt": "1325440000", "shortTermDebt": "41576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1396428000", "reportedCurrency": "USD", "retainedEarnings": "420314000", "totalLiabilities": "2216842000", "otherCurrentAssets": "157759000", "totalCurrentAssets": "1203065000", "currentLongTermDebt": "20029000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "400216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4347076000", "currentAccountsPayable": "158037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1414436000", "totalShareholderEquity": "3330416000", "capitalLeaseObligations": "68967000", "otherCurrentLiabilities": "306285000", "totalCurrentLiabilities": "530222000", "otherNonCurrentLiabilities": "313760000", "totalNonCurrentLiabilities": "1686620000", "cashAndShortTermInvestments": "35425000", "commonStockSharesOutstanding": "55666000", "intangibleAssetsExcludingGoodwill": "1396428000", "cashAndCashEquivalentsAtCarryingValue": "35425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4797000", "operatingCashflow": "53557000", "capitalExpenditures": "51189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148000", "cashflowFromInvestment": "-58421000", "stockBasedCompensation": "7826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 505222000, "cost_of_revenue": 218763000, "gross_profit": 286459000, "research_and_development": 20491000, "selling_general_admin": 249854000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31535000, "depreciation_amortisation": 71227000, "ebitda": 39692000, "interest_expense": 11066000, "interest_income": null, "other_non_operating": null, "pretax_income": -42601000, "tax_provision": -9096000, "effective_tax_rate": null, "net_income": -31521000, "net_income_continuing_ops": -33505000, "net_income_to_common": -31521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35425000, "short_term_investments": null, "net_receivables": 400216000, "inventory": 609665000, "other_current_assets": null, "total_current_assets": 1203065000, "net_ppe": null, "goodwill": 2393691000, "intangible_assets": 1396428000, "goodwill_and_intangibles": 3790119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4347076000, "total_assets": 5550141000, "short_term_debt": 41576000, "accounts_payable": 158037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 530222000, "long_term_debt": 1325440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1686620000, "total_liabilities": 2216842000, "total_debt": 1367016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 420314000, "total_equity": 3330416000, "shares_outstanding": 55666000, "operating_cash_flow": 53557000, "stock_based_compensation": 7826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51189000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58421000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148000, "free_cash_flow": 104746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31535000", "ebitda": "39692000", "netIncome": "-31521000", "grossProfit": "286459000", "depreciation": "None", "totalRevenue": "505222000", "costOfRevenue": "218763000", "interestIncome": "None", "incomeBeforeTax": "-42601000", "interestExpense": "11066000", "operatingIncome": "-31737000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9096000", "reportedCurrency": "USD", "netInterestIncome": "-11066000", "nonInterestIncome": "None", "operatingExpenses": "318196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20491000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71227000", "sellingGeneralAndAdministrative": "249854000", "netIncomeFromContinuingOperations": "-33505000" }, "balance": { "goodwill": "2393691000", "inventory": "609665000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "5550141000", "longTermDebt": "1325440000", "shortTermDebt": "41576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1396428000", "reportedCurrency": "USD", "retainedEarnings": "420314000", "totalLiabilities": "2216842000", "otherCurrentAssets": "157759000", "totalCurrentAssets": "1203065000", "currentLongTermDebt": "20029000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "400216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4347076000", "currentAccountsPayable": "158037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1414436000", "totalShareholderEquity": "3330416000", "capitalLeaseObligations": "68967000", "otherCurrentLiabilities": "306285000", "totalCurrentLiabilities": "530222000", "otherNonCurrentLiabilities": "313760000", "totalNonCurrentLiabilities": "1686620000", "cashAndShortTermInvestments": "35425000", "commonStockSharesOutstanding": "55666000", "intangibleAssetsExcludingGoodwill": "1396428000", "cashAndCashEquivalentsAtCarryingValue": "35425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4797000", "operatingCashflow": "53557000", "capitalExpenditures": "51189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148000", "cashflowFromInvestment": "-58421000", "stockBasedCompensation": "7826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 525160000, "cost_of_revenue": 236277000, "gross_profit": 288883000, "ebit": -10383000, "ebitda": 55380000, "pretax_income": -27352000, "tax_provision": -8908000, "net_income": -18638000, "net_income_to_common": -18638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35004000, "total_current_assets": 1172753000, "total_assets": 5442028000, "short_term_debt": 37323000, "long_term_debt": 1329427000, "total_debt": 1366750000, "total_liabilities": 2153090000, "total_equity": 3286414000, "shares_outstanding": 54856000, "goodwill_and_intangibles": 3733934000 }, "cash_flow": { "operating_cash_flow": 7773000, "capital_expenditure": 39405000, "free_cash_flow": 47178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256879, "ticker_id": 1283, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10383000", "ebitda": "55380000", "netIncome": "-18638000", "grossProfit": "288883000", "depreciation": "None", "totalRevenue": "525160000", "costOfRevenue": "236277000", "interestIncome": "None", "incomeBeforeTax": "-27352000", "interestExpense": "16969000", "operatingIncome": "-44219000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-8908000", "reportedCurrency": "USD", "netInterestIncome": "-16969000", "nonInterestIncome": "None", "operatingExpenses": "333102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23479000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65763000", "sellingGeneralAndAdministrative": "264100000", "netIncomeFromContinuingOperations": "-18444000" }, "balance": { "goodwill": "2353456000", "inventory": "615037000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "5442028000", "longTermDebt": "1329427000", "shortTermDebt": "37323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1380478000", "reportedCurrency": "USD", "retainedEarnings": "451835000", "totalLiabilities": "2153090000", "otherCurrentAssets": "127976000", "totalCurrentAssets": "1172753000", "currentLongTermDebt": "15028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "394736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4269275000", "currentAccountsPayable": "159832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1417205000", "totalShareholderEquity": "3286414000", "capitalLeaseObligations": "72750000", "otherCurrentLiabilities": "300462000", "totalCurrentLiabilities": "518005000", "otherNonCurrentLiabilities": "255203000", "totalNonCurrentLiabilities": "1635085000", "cashAndShortTermInvestments": "35004000", "commonStockSharesOutstanding": "54856000", "intangibleAssetsExcludingGoodwill": "1380478000", "cashAndCashEquivalentsAtCarryingValue": "35004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18512000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13004000", "operatingCashflow": "7773000", "capitalExpenditures": "39405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2509000", "cashflowFromInvestment": "-41326000", "stockBasedCompensation": "7671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525160000, "cost_of_revenue": 236277000, "gross_profit": 288883000, "research_and_development": 23479000, "selling_general_admin": 264100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10383000, "depreciation_amortisation": 65763000, "ebitda": 55380000, "interest_expense": 16969000, "interest_income": null, "other_non_operating": null, "pretax_income": -27352000, "tax_provision": -8908000, "effective_tax_rate": null, "net_income": -18638000, "net_income_continuing_ops": -18444000, "net_income_to_common": -18638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35004000, "short_term_investments": null, "net_receivables": 394736000, "inventory": 615037000, "other_current_assets": null, "total_current_assets": 1172753000, "net_ppe": null, "goodwill": 2353456000, "intangible_assets": 1380478000, "goodwill_and_intangibles": 3733934000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4269275000, "total_assets": 5442028000, "short_term_debt": 37323000, "accounts_payable": 159832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 518005000, "long_term_debt": 1329427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1635085000, "total_liabilities": 2153090000, "total_debt": 1366750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 451835000, "total_equity": 3286414000, "shares_outstanding": 54856000, "operating_cash_flow": 7773000, "stock_based_compensation": 7671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41326000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2509000, "free_cash_flow": 47178000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10383000", "ebitda": "55380000", "netIncome": "-18638000", "grossProfit": "288883000", "depreciation": "None", "totalRevenue": "525160000", "costOfRevenue": "236277000", "interestIncome": "None", "incomeBeforeTax": "-27352000", "interestExpense": "16969000", "operatingIncome": "-44219000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-8908000", "reportedCurrency": "USD", "netInterestIncome": "-16969000", "nonInterestIncome": "None", "operatingExpenses": "333102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23479000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65763000", "sellingGeneralAndAdministrative": "264100000", "netIncomeFromContinuingOperations": "-18444000" }, "balance": { "goodwill": "2353456000", "inventory": "615037000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "5442028000", "longTermDebt": "1329427000", "shortTermDebt": "37323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1380478000", "reportedCurrency": "USD", "retainedEarnings": "451835000", "totalLiabilities": "2153090000", "otherCurrentAssets": "127976000", "totalCurrentAssets": "1172753000", "currentLongTermDebt": "15028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "394736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4269275000", "currentAccountsPayable": "159832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1417205000", "totalShareholderEquity": "3286414000", "capitalLeaseObligations": "72750000", "otherCurrentLiabilities": "300462000", "totalCurrentLiabilities": "518005000", "otherNonCurrentLiabilities": "255203000", "totalNonCurrentLiabilities": "1635085000", "cashAndShortTermInvestments": "35004000", "commonStockSharesOutstanding": "54856000", "intangibleAssetsExcludingGoodwill": "1380478000", "cashAndCashEquivalentsAtCarryingValue": "35004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18512000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13004000", "operatingCashflow": "7773000", "capitalExpenditures": "39405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2509000", "cashflowFromInvestment": "-41326000", "stockBasedCompensation": "7671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 516266000, "cost_of_revenue": 218370000, "gross_profit": 297896000, "ebit": -59249000, "ebitda": 14155000, "pretax_income": -79245000, "tax_provision": -7404000, "net_income": -71998000, "net_income_to_common": -71998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66267000, "total_current_assets": 1150719000, "total_assets": 5478681000, "short_term_debt": 43277000, "long_term_debt": 1318463000, "total_debt": 1361740000, "total_liabilities": 2167839000, "total_equity": 3308427000, "shares_outstanding": 54686775, "goodwill_and_intangibles": 3822921000 }, "cash_flow": { "operating_cash_flow": -36156000, "capital_expenditure": 36928000, "free_cash_flow": 772000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256880, "ticker_id": 1283, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59249000", "ebitda": "14155000", "netIncome": "-71998000", "grossProfit": "297896000", "depreciation": "None", "totalRevenue": "516266000", "costOfRevenue": "218370000", "interestIncome": "None", "incomeBeforeTax": "-79245000", "interestExpense": "19996000", "operatingIncome": "-35014000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7404000", "reportedCurrency": "USD", "netInterestIncome": "-19996000", "nonInterestIncome": "None", "operatingExpenses": "332910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23377000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73404000", "sellingGeneralAndAdministrative": "255691000", "netIncomeFromContinuingOperations": "-71841000" }, "balance": { "goodwill": "2414611000", "inventory": "586002000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "5478681000", "longTermDebt": "1318463000", "shortTermDebt": "43277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1408310000", "reportedCurrency": "USD", "retainedEarnings": "470473000", "totalLiabilities": "2167839000", "otherCurrentAssets": "117397000", "totalCurrentAssets": "1150719000", "currentLongTermDebt": "20101000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "381053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4327962000", "currentAccountsPayable": "155748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1412930000", "totalShareholderEquity": "3308427000", "capitalLeaseObligations": "74366000", "otherCurrentLiabilities": "331456000", "totalCurrentLiabilities": "549132000", "otherNonCurrentLiabilities": "249054000", "totalNonCurrentLiabilities": "1618707000", "cashAndShortTermInvestments": "66267000", "commonStockSharesOutstanding": "54686775", "intangibleAssetsExcludingGoodwill": "1408310000", "cashAndCashEquivalentsAtCarryingValue": "66267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71841000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11051000", "operatingCashflow": "-36156000", "capitalExpenditures": "36928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "864540000", "cashflowFromInvestment": "-797842000", "stockBasedCompensation": "6431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 516266000, "cost_of_revenue": 218370000, "gross_profit": 297896000, "research_and_development": 23377000, "selling_general_admin": 255691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59249000, "depreciation_amortisation": 73404000, "ebitda": 14155000, "interest_expense": 19996000, "interest_income": null, "other_non_operating": null, "pretax_income": -79245000, "tax_provision": -7404000, "effective_tax_rate": null, "net_income": -71998000, "net_income_continuing_ops": -71841000, "net_income_to_common": -71998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66267000, "short_term_investments": null, "net_receivables": 381053000, "inventory": 586002000, "other_current_assets": null, "total_current_assets": 1150719000, "net_ppe": null, "goodwill": 2414611000, "intangible_assets": 1408310000, "goodwill_and_intangibles": 3822921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4327962000, "total_assets": 5478681000, "short_term_debt": 43277000, "accounts_payable": 155748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 549132000, "long_term_debt": 1318463000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1618707000, "total_liabilities": 2167839000, "total_debt": 1361740000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 470473000, "total_equity": 3308427000, "shares_outstanding": 54686775, "operating_cash_flow": -36156000, "stock_based_compensation": 6431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36928000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -797842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 864540000, "free_cash_flow": 772000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59249000", "ebitda": "14155000", "netIncome": "-71998000", "grossProfit": "297896000", "depreciation": "None", "totalRevenue": "516266000", "costOfRevenue": "218370000", "interestIncome": "None", "incomeBeforeTax": "-79245000", "interestExpense": "19996000", "operatingIncome": "-35014000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7404000", "reportedCurrency": "USD", "netInterestIncome": "-19996000", "nonInterestIncome": "None", "operatingExpenses": "332910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23377000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73404000", "sellingGeneralAndAdministrative": "255691000", "netIncomeFromContinuingOperations": "-71841000" }, "balance": { "goodwill": "2414611000", "inventory": "586002000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "5478681000", "longTermDebt": "1318463000", "shortTermDebt": "43277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1408310000", "reportedCurrency": "USD", "retainedEarnings": "470473000", "totalLiabilities": "2167839000", "otherCurrentAssets": "117397000", "totalCurrentAssets": "1150719000", "currentLongTermDebt": "20101000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "381053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4327962000", "currentAccountsPayable": "155748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1412930000", "totalShareholderEquity": "3308427000", "capitalLeaseObligations": "74366000", "otherCurrentLiabilities": "331456000", "totalCurrentLiabilities": "549132000", "otherNonCurrentLiabilities": "249054000", "totalNonCurrentLiabilities": "1618707000", "cashAndShortTermInvestments": "66267000", "commonStockSharesOutstanding": "54686775", "intangibleAssetsExcludingGoodwill": "1408310000", "cashAndCashEquivalentsAtCarryingValue": "66267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71841000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11051000", "operatingCashflow": "-36156000", "capitalExpenditures": "36928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "864540000", "cashflowFromInvestment": "-797842000", "stockBasedCompensation": "6431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 455020000, "cost_of_revenue": 190631000, "gross_profit": 264389000, "ebit": 11910000, "ebitda": 68517000, "pretax_income": 7657000, "tax_provision": 4589000, "net_income": 2964000, "net_income_to_common": 2964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36191000, "total_current_assets": 896519000, "total_assets": 4509334000, "short_term_debt": 21568000, "long_term_debt": 466164000, "total_debt": 487732000, "total_liabilities": 1088633000, "total_equity": 3418392000, "shares_outstanding": 54597142, "goodwill_and_intangibles": 3188256000 }, "cash_flow": { "operating_cash_flow": 68415000, "capital_expenditure": 27944000, "free_cash_flow": 96359000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256881, "ticker_id": 1283, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11910000", "ebitda": "68517000", "netIncome": "2964000", "grossProfit": "264389000", "depreciation": "None", "totalRevenue": "455020000", "costOfRevenue": "190631000", "interestIncome": "None", "incomeBeforeTax": "7657000", "interestExpense": "4253000", "operatingIncome": "-5755000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4589000", "reportedCurrency": "USD", "netInterestIncome": "-4253000", "nonInterestIncome": "None", "operatingExpenses": "270144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18319000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56607000", "sellingGeneralAndAdministrative": "211011000", "netIncomeFromContinuingOperations": "3068000" }, "balance": { "goodwill": "2060893000", "inventory": "468832000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "4509334000", "longTermDebt": "466164000", "shortTermDebt": "21568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1127363000", "reportedCurrency": "USD", "retainedEarnings": "542471000", "totalLiabilities": "1088633000", "otherCurrentAssets": "100013000", "totalCurrentAssets": "896519000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3612815000", "currentAccountsPayable": "132475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "536416000", "totalShareholderEquity": "3418392000", "capitalLeaseObligations": "70252000", "otherCurrentLiabilities": "198227000", "totalCurrentLiabilities": "369607000", "otherNonCurrentLiabilities": "204178000", "totalNonCurrentLiabilities": "719026000", "cashAndShortTermInvestments": "36191000", "commonStockSharesOutstanding": "54597142", "intangibleAssetsExcludingGoodwill": "1127363000", "cashAndCashEquivalentsAtCarryingValue": "36191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5180000", "operatingCashflow": "68415000", "capitalExpenditures": "27944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2789000", "cashflowFromInvestment": "-59372000", "stockBasedCompensation": "8307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 455020000, "cost_of_revenue": 190631000, "gross_profit": 264389000, "research_and_development": 18319000, "selling_general_admin": 211011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11910000, "depreciation_amortisation": 56607000, "ebitda": 68517000, "interest_expense": 4253000, "interest_income": null, "other_non_operating": null, "pretax_income": 7657000, "tax_provision": 4589000, "effective_tax_rate": null, "net_income": 2964000, "net_income_continuing_ops": 3068000, "net_income_to_common": 2964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36191000, "short_term_investments": null, "net_receivables": 291483000, "inventory": 468832000, "other_current_assets": null, "total_current_assets": 896519000, "net_ppe": null, "goodwill": 2060893000, "intangible_assets": 1127363000, "goodwill_and_intangibles": 3188256000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3612815000, "total_assets": 4509334000, "short_term_debt": 21568000, "accounts_payable": 132475000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369607000, "long_term_debt": 466164000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 719026000, "total_liabilities": 1088633000, "total_debt": 487732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 542471000, "total_equity": 3418392000, "shares_outstanding": 54597142, "operating_cash_flow": 68415000, "stock_based_compensation": 8307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59372000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2789000, "free_cash_flow": 96359000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11910000", "ebitda": "68517000", "netIncome": "2964000", "grossProfit": "264389000", "depreciation": "None", "totalRevenue": "455020000", "costOfRevenue": "190631000", "interestIncome": "None", "incomeBeforeTax": "7657000", "interestExpense": "4253000", "operatingIncome": "-5755000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4589000", "reportedCurrency": "USD", "netInterestIncome": "-4253000", "nonInterestIncome": "None", "operatingExpenses": "270144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18319000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56607000", "sellingGeneralAndAdministrative": "211011000", "netIncomeFromContinuingOperations": "3068000" }, "balance": { "goodwill": "2060893000", "inventory": "468832000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "4509334000", "longTermDebt": "466164000", "shortTermDebt": "21568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1127363000", "reportedCurrency": "USD", "retainedEarnings": "542471000", "totalLiabilities": "1088633000", "otherCurrentAssets": "100013000", "totalCurrentAssets": "896519000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3612815000", "currentAccountsPayable": "132475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "536416000", "totalShareholderEquity": "3418392000", "capitalLeaseObligations": "70252000", "otherCurrentLiabilities": "198227000", "totalCurrentLiabilities": "369607000", "otherNonCurrentLiabilities": "204178000", "totalNonCurrentLiabilities": "719026000", "cashAndShortTermInvestments": "36191000", "commonStockSharesOutstanding": "54597142", "intangibleAssetsExcludingGoodwill": "1127363000", "cashAndCashEquivalentsAtCarryingValue": "36191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5180000", "operatingCashflow": "68415000", "capitalExpenditures": "27944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2789000", "cashflowFromInvestment": "-59372000", "stockBasedCompensation": "8307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 417524000, "cost_of_revenue": 174558000, "gross_profit": 242966000, "ebit": -19735000, "ebitda": 35725000, "pretax_income": -25503000, "tax_provision": -6052000, "net_income": -2880000, "net_income_to_common": -2880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32129000, "total_current_assets": 854187000, "total_assets": 4400917000, "short_term_debt": 20910000, "long_term_debt": 395000000, "total_debt": 415910000, "total_liabilities": 959185000, "total_equity": 3439622000, "shares_outstanding": 54549369, "goodwill_and_intangibles": 3128113000 }, "cash_flow": { "operating_cash_flow": 31013000, "capital_expenditure": 27031000, "free_cash_flow": 58044000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256883, "ticker_id": 1283, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19735000", "ebitda": "35725000", "netIncome": "-2880000", "grossProfit": "242966000", "depreciation": "None", "totalRevenue": "417524000", "costOfRevenue": "174558000", "interestIncome": "None", "incomeBeforeTax": "-25503000", "interestExpense": "5768000", "operatingIncome": "-20492000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6052000", "reportedCurrency": "USD", "netInterestIncome": "-5768000", "nonInterestIncome": "None", "operatingExpenses": "263458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19901000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55460000", "sellingGeneralAndAdministrative": "204248000", "netIncomeFromContinuingOperations": "-19451000" }, "balance": { "goodwill": "2027154000", "inventory": "470913000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "4400917000", "longTermDebt": "395000000", "shortTermDebt": "20910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1100959000", "reportedCurrency": "USD", "retainedEarnings": "539507000", "totalLiabilities": "959185000", "otherCurrentAssets": "74116000", "totalCurrentAssets": "854187000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3546730000", "currentAccountsPayable": "125060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "323677000", "shortLongTermDebtTotal": "465086000", "totalShareholderEquity": "3439622000", "capitalLeaseObligations": "70086000", "otherCurrentLiabilities": "191126000", "totalCurrentLiabilities": "355284000", "otherNonCurrentLiabilities": "159725000", "totalNonCurrentLiabilities": "603901000", "cashAndShortTermInvestments": "32129000", "commonStockSharesOutstanding": "54549369", "intangibleAssetsExcludingGoodwill": "1100959000", "cashAndCashEquivalentsAtCarryingValue": "32129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2840000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-19441000", "operatingCashflow": "31013000", "capitalExpenditures": "27031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13703000", "cashflowFromInvestment": "-17107000", "stockBasedCompensation": "8777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417524000, "cost_of_revenue": 174558000, "gross_profit": 242966000, "research_and_development": 19901000, "selling_general_admin": 204248000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19735000, "depreciation_amortisation": 55460000, "ebitda": 35725000, "interest_expense": 5768000, "interest_income": null, "other_non_operating": null, "pretax_income": -25503000, "tax_provision": -6052000, "effective_tax_rate": null, "net_income": -2880000, "net_income_continuing_ops": -19451000, "net_income_to_common": -2880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32129000, "short_term_investments": null, "net_receivables": 277029000, "inventory": 470913000, "other_current_assets": null, "total_current_assets": 854187000, "net_ppe": null, "goodwill": 2027154000, "intangible_assets": 1100959000, "goodwill_and_intangibles": 3128113000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3546730000, "total_assets": 4400917000, "short_term_debt": 20910000, "accounts_payable": 125060000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355284000, "long_term_debt": 395000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 603901000, "total_liabilities": 959185000, "total_debt": 415910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 539507000, "total_equity": 3439622000, "shares_outstanding": 54549369, "operating_cash_flow": 31013000, "stock_based_compensation": 8777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27031000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13703000, "free_cash_flow": 58044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19735000", "ebitda": "35725000", "netIncome": "-2880000", "grossProfit": "242966000", "depreciation": "None", "totalRevenue": "417524000", "costOfRevenue": "174558000", "interestIncome": "None", "incomeBeforeTax": "-25503000", "interestExpense": "5768000", "operatingIncome": "-20492000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6052000", "reportedCurrency": "USD", "netInterestIncome": "-5768000", "nonInterestIncome": "None", "operatingExpenses": "263458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19901000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55460000", "sellingGeneralAndAdministrative": "204248000", "netIncomeFromContinuingOperations": "-19451000" }, "balance": { "goodwill": "2027154000", "inventory": "470913000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "4400917000", "longTermDebt": "395000000", "shortTermDebt": "20910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1100959000", "reportedCurrency": "USD", "retainedEarnings": "539507000", "totalLiabilities": "959185000", "otherCurrentAssets": "74116000", "totalCurrentAssets": "854187000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3546730000", "currentAccountsPayable": "125060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "323677000", "shortLongTermDebtTotal": "465086000", "totalShareholderEquity": "3439622000", "capitalLeaseObligations": "70086000", "otherCurrentLiabilities": "191126000", "totalCurrentLiabilities": "355284000", "otherNonCurrentLiabilities": "159725000", "totalNonCurrentLiabilities": "603901000", "cashAndShortTermInvestments": "32129000", "commonStockSharesOutstanding": "54549369", "intangibleAssetsExcludingGoodwill": "1100959000", "cashAndCashEquivalentsAtCarryingValue": "32129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2840000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-19441000", "operatingCashflow": "31013000", "capitalExpenditures": "27031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13703000", "cashflowFromInvestment": "-17107000", "stockBasedCompensation": "8777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "income_statement": { "revenue": 428502000, "cost_of_revenue": 180143000, "gross_profit": 248359000, "ebit": -15247000, "ebitda": 37795000, "pretax_income": -19323000, "tax_provision": -4713000, "net_income": -9995000, "net_income_to_common": -9995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32491000, "total_current_assets": 887239000, "total_assets": 4443553000, "short_term_debt": 22278000, "long_term_debt": 400000000, "total_debt": 422278000, "total_liabilities": 992793000, "total_equity": 3448638000, "shares_outstanding": 54510688, "goodwill_and_intangibles": 3145037000 }, "cash_flow": { "operating_cash_flow": 28103000, "capital_expenditure": 36805000, "free_cash_flow": 64908000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256884, "ticker_id": 1283, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:19.973927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15247000", "ebitda": "37795000", "netIncome": "-9995000", "grossProfit": "248359000", "depreciation": "None", "totalRevenue": "428502000", "costOfRevenue": "180143000", "interestIncome": "None", "incomeBeforeTax": "-19323000", "interestExpense": "4076000", "operatingIncome": "-14494000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4713000", "reportedCurrency": "USD", "netInterestIncome": "-4076000", "nonInterestIncome": "None", "operatingExpenses": "262853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18918000", "otherNonOperatingIncome": "-753000", "costofGoodsAndServicesSold": "180143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53042000", "sellingGeneralAndAdministrative": "207881000", "netIncomeFromContinuingOperations": "-14610000" }, "balance": { "goodwill": "2034087000", "inventory": "453897000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "4443553000", "longTermDebt": "400000000", "shortTermDebt": "22278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1110950000", "reportedCurrency": "USD", "retainedEarnings": "542387000", "totalLiabilities": "992793000", "otherCurrentAssets": "101875000", "totalCurrentAssets": "887239000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3556314000", "currentAccountsPayable": "147180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "260754000", "shortLongTermDebtTotal": "469845000", "totalShareholderEquity": "3448638000", "capitalLeaseObligations": "47567000", "otherCurrentLiabilities": "164504000", "totalCurrentLiabilities": "353673000", "otherNonCurrentLiabilities": "239120000", "totalNonCurrentLiabilities": "639120000", "cashAndShortTermInvestments": "32491000", "commonStockSharesOutstanding": "54510688", "intangibleAssetsExcludingGoodwill": "1110950000", "cashAndCashEquivalentsAtCarryingValue": "32491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9813000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1227000", "operatingCashflow": "28103000", "capitalExpenditures": "36805000", "changeInReceivables": "-13624000", "changeInExchangeRate": "None", "cashflowFromFinancing": "114213000", "cashflowFromInvestment": "-131603000", "stockBasedCompensation": "9375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10713000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 428502000, "cost_of_revenue": 180143000, "gross_profit": 248359000, "research_and_development": 18918000, "selling_general_admin": 207881000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15247000, "depreciation_amortisation": 53042000, "ebitda": 37795000, "interest_expense": 4076000, "interest_income": null, "other_non_operating": null, "pretax_income": -19323000, "tax_provision": -4713000, "effective_tax_rate": null, "net_income": -9995000, "net_income_continuing_ops": -14610000, "net_income_to_common": -9995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32491000, "short_term_investments": null, "net_receivables": 298976000, "inventory": 453897000, "other_current_assets": null, "total_current_assets": 887239000, "net_ppe": null, "goodwill": 2034087000, "intangible_assets": 1110950000, "goodwill_and_intangibles": 3145037000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3556314000, "total_assets": 4443553000, "short_term_debt": 22278000, "accounts_payable": 147180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 353673000, "long_term_debt": 400000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 639120000, "total_liabilities": 992793000, "total_debt": 422278000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 542387000, "total_equity": 3448638000, "shares_outstanding": 54510688, "operating_cash_flow": 28103000, "stock_based_compensation": 9375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114213000, "free_cash_flow": 64908000, "net_change_in_cash": 10713000 }, "raw_data": { "income": { "ebit": "-15247000", "ebitda": "37795000", "netIncome": "-9995000", "grossProfit": "248359000", "depreciation": "None", "totalRevenue": "428502000", "costOfRevenue": "180143000", "interestIncome": "None", "incomeBeforeTax": "-19323000", "interestExpense": "4076000", "operatingIncome": "-14494000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4713000", "reportedCurrency": "USD", "netInterestIncome": "-4076000", "nonInterestIncome": "None", "operatingExpenses": "262853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18918000", "otherNonOperatingIncome": "-753000", "costofGoodsAndServicesSold": "180143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53042000", "sellingGeneralAndAdministrative": "207881000", "netIncomeFromContinuingOperations": "-14610000" }, "balance": { "goodwill": "2034087000", "inventory": "453897000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "4443553000", "longTermDebt": "400000000", "shortTermDebt": "22278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1110950000", "reportedCurrency": "USD", "retainedEarnings": "542387000", "totalLiabilities": "992793000", "otherCurrentAssets": "101875000", "totalCurrentAssets": "887239000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3556314000", "currentAccountsPayable": "147180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "260754000", "shortLongTermDebtTotal": "469845000", "totalShareholderEquity": "3448638000", "capitalLeaseObligations": "47567000", "otherCurrentLiabilities": "164504000", "totalCurrentLiabilities": "353673000", "otherNonCurrentLiabilities": "239120000", "totalNonCurrentLiabilities": "639120000", "cashAndShortTermInvestments": "32491000", "commonStockSharesOutstanding": "54510688", "intangibleAssetsExcludingGoodwill": "1110950000", "cashAndCashEquivalentsAtCarryingValue": "32491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9813000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1227000", "operatingCashflow": "28103000", "capitalExpenditures": "36805000", "changeInReceivables": "-13624000", "changeInExchangeRate": "None", "cashflowFromFinancing": "114213000", "cashflowFromInvestment": "-131603000", "stockBasedCompensation": "9375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10713000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53042000", "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": "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" ] } } }