{ "ticker": { "uuid": "0bef3167-9d99-486e-af01-d12b2a1642e6", "symbol": "BMBL", "name": "Bumble Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/0bef3167-9d99-486e-af01-d12b2a1642e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/0bef3167-9d99-486e-af01-d12b2a1642e6/" }, "ticker_metadata": { "id": 5092, "uuid": "0bef3167-9d99-486e-af01-d12b2a1642e6", "symbol": "BMBL", "name": "Bumble Inc", "asset_type": "equity", "market_cap": 494476000, "stock_exchange_id": 2, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "Bumble Inc. offers online dating and social media platforms in North America, Europe, and internationally. The company is headquartered in Austin, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0bef3167-9d99-486e-af01-d12b2a1642e6", "symbol": "BMBL", "name": "Bumble Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/0bef3167-9d99-486e-af01-d12b2a1642e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/0bef3167-9d99-486e-af01-d12b2a1642e6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.63, "value": 0.92, "quality": 0.3, "momentum": 0.05, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 2.84, "market_cap": 298677120, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.0717, "piotroski_f_score": 4, "momentum_12_1": -0.3183, "volatility_252d": 0.7199 }, "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": "2026-06-07T06:46:36.406392+00:00", "batch_id": "" }, "size": { "price_close": 2.84, "market_cap": 298677120, "market_cap_usd": 298677120, "enterprise_value": 640578120, "shares_outstanding": 105168000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.484, "ptbv_ratio": null, "ps_ratio": 0.3208, "pcf_ratio": 1.0504, "pfcf_ratio": 1.0056, "ev_ebitda": null, "ev_ebit": -0.8166, "ev_sales": 0.6881, "ev_fcf": 2.1567, "earnings_yield": null, "fcf_yield": 0.4637, "price_to_sales": 0.3208, "price_to_book": 0.484, "price_to_cashflow": 1.0504, "ebitda_to_ev": null, "sales_yield": 1.4533 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7175, "operating_margin": -0.8426, "net_margin": -0.7104, "ebitda_margin": -0.8204, "fcf_margin": 0.319, "roe": -1.0717, "roa": -0.449, "roic": -0.6135, "roc_greenblatt": null, "asset_turnover": 0.632, "cash_conversion": -0.4491, "accruals_ratio": -0.6421, "sbc_to_revenue": 0.0407, "piotroski_f_score": 4, "altman_z_score": -2.113, "earnings_stability_5y": 1.7321, "revenue_stability_5y": 0.2756, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4535, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1954, "net_debt_to_ebitda": -0.4477, "debt_to_assets": 0.3989, "interest_coverage": -20.45, "current_ratio": 1.2164, "quick_ratio": 1.2164, "net_debt": 341901000, "local_beta": 0.0019, "volatility_252d": 0.7199, "volatility_60d": 1.5495, "max_drawdown_12m": -0.6655, "risk_adjusted_momentum": -0.4421 }, "growth": { "revenue_growth_1y": -0.1142, "revenue_growth_3y_cagr": 0.0224, "revenue_growth_5y_cagr": 0.1075, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.7168, "book_value_growth_1y": -0.2194, "revenue_growth": -0.1142, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2155, "price_return_3m": -0.0719, "price_return_6m": -0.2155, "price_return_9m": -0.5761, "price_return_12m": -0.4652, "price_return_12m_ex1m": -0.3183, "momentum_6m": -0.2155, "momentum_12m": -0.4652, "momentum_12_1": -0.3183, "distance_from_52w_high": -0.6545, "distance_from_52w_low": 0.0327, "relative_strength": -0.6231 }, "raw_ttm": { "revenue_ttm": 930940000, "gross_profit_ttm": 667954000, "ebit_ttm": -784421000, "ebitda_ttm": -763738000, "net_income_ttm": -661371000, "eps_diluted_ttm": -6.2887, "operating_cash_flow_ttm": 284343000, "capital_expenditure_ttm": 12669000, "fcf_ttm": 297012000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38358000, "cash_and_equivalents": 245589000, "total_current_assets": 356984000, "total_current_liabilities": 293474000, "net_ppe": null, "total_assets": 1472905000, "total_debt": 587490000, "total_equity": 617097000, "net_working_capital": -23423000, "book_value_per_share": 5.8677, "retained_earnings": -1349019000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -467501000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 3, "rank_ev_ebitda": 50, "rank_ev_ebit": 22, "rank_earnings_yield": 50, "rank_fcf_yield": 5, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 96, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 19, "rank_fcf_margin": 27, "rank_piotroski": 70, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 95 }, "composites": { "value_composite": 8, "quality_composite": 70, "momentum_composite": 95, "growth_composite": 85, "yield_composite": 75, "svqf_composite": 40, "vc1_composite": 7, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 37, "quality_value_composite": 0.5254, "os_score": 0.63, "value_percentile": 0.92, "quality_percentile": 0.3, "momentum_percentile": 0.05, "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": 46, "small_cap_core_rank": 14, "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": 533, "ticker_id": 5092, "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": "2026-06-07T06:46:36.406392+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.84, "market_cap": 298677120, "market_cap_usd": 298677120, "enterprise_value": 640578120, "shares_outstanding": 105168000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.48400352, "ptbv_ratio": null, "ps_ratio": 0.32083391, "pcf_ratio": 1.05041137, "pfcf_ratio": 1.00560624, "ev_ebitda": null, "ev_ebit": -0.81662541, "ev_sales": 0.68809818, "ev_fcf": 2.15674155, "earnings_yield": null, "fcf_yield": 0.46366242, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.71750489, "operating_margin": -0.84261177, "net_margin": -0.71043354, "ebitda_margin": -0.82039444, "fcf_margin": 0.31904527, "roe": -1.07174561, "roa": -0.44902489, "roic": -0.61346921, "roc_greenblatt": null, "asset_turnover": 0.63204348, "cash_conversion": -0.44908531, "accruals_ratio": -0.642074, "sbc_to_revenue": 0.04067824, "debt_to_equity": 1.19537123, "net_debt_to_ebitda": -0.44766792, "debt_to_assets": 0.39886483, "interest_coverage": -20.44999739, "current_ratio": 1.21640759, "quick_ratio": 1.21640759, "net_debt": 341901000, "revenue_growth_1y": -0.11420794, "revenue_growth_3y_cagr": 0.0224245, "revenue_growth_5y_cagr": 0.10751237, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.71677285, "book_value_growth_1y": -0.21942722, "piotroski_f_score": 4, "altman_z_score": -2.11299307, "earnings_stability_5y": 1.732094, "revenue_stability_5y": 0.275582, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21546961, "price_return_3m": -0.07189542, "price_return_6m": -0.21546961, "price_return_9m": -0.5761194, "price_return_12m": -0.46516008, "price_return_12m_ex1m": -0.31826742, "distance_from_52w_high": -0.65450122, "distance_from_52w_low": 0.03272727, "relative_strength": -0.62310113, "local_beta": 0.0019, "volatility_252d": 0.719896, "volatility_60d": 1.549542, "max_drawdown_12m": -0.66545012, "revenue_ttm": 930940000, "gross_profit_ttm": 667954000, "ebit_ttm": -784421000, "ebitda_ttm": -763738000, "net_income_ttm": -661371000, "eps_diluted_ttm": -6.28870949, "operating_cash_flow_ttm": 284343000, "capital_expenditure_ttm": 12669000, "fcf_ttm": 297012000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38358000, "cash_and_equivalents": 245589000, "total_current_assets": 356984000, "total_current_liabilities": 293474000, "net_ppe": null, "total_assets": 1472905000, "total_debt": 587490000, "total_equity": 617097000, "net_working_capital": -23423000, "book_value_per_share": 5.86772592, "retained_earnings": -1349019000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -467501000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 3, "rank_ev_ebitda": 50, "rank_ev_ebit": 22, "rank_earnings_yield": 50, "rank_fcf_yield": 5, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 96, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 19, "rank_fcf_margin": 27, "rank_piotroski": 70, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 95, "value_composite": 8, "quality_composite": 70, "momentum_composite": 95, "growth_composite": 85, "yield_composite": 75, "svqf_composite": 40, "vc1_composite": 7, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": 14, "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": 2.84, "os": 0.63, "value": 0.92, "quality": 0.3, "momentum": 0.05, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.0717, "momentum_12_1": -0.3183, "complete_fields": { "id": 533, "ticker_id": 5092, "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": "2026-06-07T06:46:36.406392+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.84, "market_cap": 298677120, "market_cap_usd": 298677120, "enterprise_value": 640578120, "shares_outstanding": 105168000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.48400352, "ptbv_ratio": null, "ps_ratio": 0.32083391, "pcf_ratio": 1.05041137, "pfcf_ratio": 1.00560624, "ev_ebitda": null, "ev_ebit": -0.81662541, "ev_sales": 0.68809818, "ev_fcf": 2.15674155, "earnings_yield": null, "fcf_yield": 0.46366242, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.71750489, "operating_margin": -0.84261177, "net_margin": -0.71043354, "ebitda_margin": -0.82039444, "fcf_margin": 0.31904527, "roe": -1.07174561, "roa": -0.44902489, "roic": -0.61346921, "roc_greenblatt": null, "asset_turnover": 0.63204348, "cash_conversion": -0.44908531, "accruals_ratio": -0.642074, "sbc_to_revenue": 0.04067824, "debt_to_equity": 1.19537123, "net_debt_to_ebitda": -0.44766792, "debt_to_assets": 0.39886483, "interest_coverage": -20.44999739, "current_ratio": 1.21640759, "quick_ratio": 1.21640759, "net_debt": 341901000, "revenue_growth_1y": -0.11420794, "revenue_growth_3y_cagr": 0.0224245, "revenue_growth_5y_cagr": 0.10751237, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.71677285, "book_value_growth_1y": -0.21942722, "piotroski_f_score": 4, "altman_z_score": -2.11299307, "earnings_stability_5y": 1.732094, "revenue_stability_5y": 0.275582, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21546961, "price_return_3m": -0.07189542, "price_return_6m": -0.21546961, "price_return_9m": -0.5761194, "price_return_12m": -0.46516008, "price_return_12m_ex1m": -0.31826742, "distance_from_52w_high": -0.65450122, "distance_from_52w_low": 0.03272727, "relative_strength": -0.62310113, "local_beta": 0.0019, "volatility_252d": 0.719896, "volatility_60d": 1.549542, "max_drawdown_12m": -0.66545012, "revenue_ttm": 930940000, "gross_profit_ttm": 667954000, "ebit_ttm": -784421000, "ebitda_ttm": -763738000, "net_income_ttm": -661371000, "eps_diluted_ttm": -6.28870949, "operating_cash_flow_ttm": 284343000, "capital_expenditure_ttm": 12669000, "fcf_ttm": 297012000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38358000, "cash_and_equivalents": 245589000, "total_current_assets": 356984000, "total_current_liabilities": 293474000, "net_ppe": null, "total_assets": 1472905000, "total_debt": 587490000, "total_equity": 617097000, "net_working_capital": -23423000, "book_value_per_share": 5.86772592, "retained_earnings": -1349019000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -467501000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 3, "rank_ev_ebitda": 50, "rank_ev_ebit": 22, "rank_earnings_yield": 50, "rank_fcf_yield": 5, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 96, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 19, "rank_fcf_margin": 27, "rank_piotroski": 70, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 95, "value_composite": 8, "quality_composite": 70, "momentum_composite": 95, "growth_composite": 85, "yield_composite": 75, "svqf_composite": 40, "vc1_composite": 7, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": 14, "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 965658000, "cost_of_revenue": 306025000, "gross_profit": 659633000, "ebit": 254247000, "ebitda": 280103000, "pretax_income": -860976000, "tax_provision": 45672000, "net_income": -702374000, "net_income_to_common": -702374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175760000, "total_current_assets": 305271000, "total_assets": 1413690000, "short_term_debt": 5750000, "long_term_debt": 582715000, "total_debt": 588465000, "total_liabilities": 743969000, "total_equity": 560208000, "shares_outstanding": 105168000, "goodwill_and_intangibles": 1084169000 }, "cash_flow": { "operating_cash_flow": 250363000, "capital_expenditure": 11682000, "free_cash_flow": 262045000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30748, "ticker_id": 5092, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254247000", "ebitda": "280103000", "netIncome": "-702374000", "grossProfit": "659633000", "depreciation": "None", "totalRevenue": "965658000", "costOfRevenue": "306025000", "interestIncome": "None", "incomeBeforeTax": "-860976000", "interestExpense": "42448000", "operatingIncome": "254247000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45672000", "reportedCurrency": "USD", "netInterestIncome": "-42448000", "nonInterestIncome": "None", "operatingExpenses": "405386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "121513000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25856000", "sellingGeneralAndAdministrative": "138075000", "netIncomeFromContinuingOperations": "-895345000" }, "balance": { "goodwill": "732715000", "inventory": "None", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "1413690000", "longTermDebt": "582715000", "shortTermDebt": "5750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "351454000", "reportedCurrency": "USD", "retainedEarnings": "-1403466000", "totalLiabilities": "743969000", "otherCurrentAssets": "46449000", "totalCurrentAssets": "305271000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1108419000", "currentAccountsPayable": "9231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "588465000", "totalShareholderEquity": "560208000", "capitalLeaseObligations": "10941000", "otherCurrentLiabilities": "86226000", "totalCurrentLiabilities": "137997000", "otherNonCurrentLiabilities": "15958000", "totalNonCurrentLiabilities": "605972000", "cashAndShortTermInvestments": "175760000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "351454000", "cashAndCashEquivalentsAtCarryingValue": "175760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-702374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "250363000", "capitalExpenditures": "11682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268119000", "cashflowFromInvestment": "-11682000", "stockBasedCompensation": "31189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 965658000, "cost_of_revenue": 306025000, "gross_profit": 659633000, "research_and_development": 121513000, "selling_general_admin": 138075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254247000, "depreciation_amortisation": 25856000, "ebitda": 280103000, "interest_expense": 42448000, "interest_income": null, "other_non_operating": null, "pretax_income": -860976000, "tax_provision": 45672000, "effective_tax_rate": null, "net_income": -702374000, "net_income_continuing_ops": -895345000, "net_income_to_common": -702374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175760000, "short_term_investments": null, "net_receivables": 83062000, "inventory": null, "other_current_assets": null, "total_current_assets": 305271000, "net_ppe": null, "goodwill": 732715000, "intangible_assets": 351454000, "goodwill_and_intangibles": 1084169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1108419000, "total_assets": 1413690000, "short_term_debt": 5750000, "accounts_payable": 9231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137997000, "long_term_debt": 582715000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 605972000, "total_liabilities": 743969000, "total_debt": 588465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1403466000, "total_equity": 560208000, "shares_outstanding": 105168000, "operating_cash_flow": 250363000, "stock_based_compensation": 31189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11682000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -268119000, "free_cash_flow": 262045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254247000", "ebitda": "280103000", "netIncome": "-702374000", "grossProfit": "659633000", "depreciation": "None", "totalRevenue": "965658000", "costOfRevenue": "306025000", "interestIncome": "None", "incomeBeforeTax": "-860976000", "interestExpense": "42448000", "operatingIncome": "254247000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45672000", "reportedCurrency": "USD", "netInterestIncome": "-42448000", "nonInterestIncome": "None", "operatingExpenses": "405386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "121513000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25856000", "sellingGeneralAndAdministrative": "138075000", "netIncomeFromContinuingOperations": "-895345000" }, "balance": { "goodwill": "732715000", "inventory": "None", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "1413690000", "longTermDebt": "582715000", "shortTermDebt": "5750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "351454000", "reportedCurrency": "USD", "retainedEarnings": "-1403466000", "totalLiabilities": "743969000", "otherCurrentAssets": "46449000", "totalCurrentAssets": "305271000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1108419000", "currentAccountsPayable": "9231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "588465000", "totalShareholderEquity": "560208000", "capitalLeaseObligations": "10941000", "otherCurrentLiabilities": "86226000", "totalCurrentLiabilities": "137997000", "otherNonCurrentLiabilities": "15958000", "totalNonCurrentLiabilities": "605972000", "cashAndShortTermInvestments": "175760000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "351454000", "cashAndCashEquivalentsAtCarryingValue": "175760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-702374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "250363000", "capitalExpenditures": "11682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268119000", "cashflowFromInvestment": "-11682000", "stockBasedCompensation": "31189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25856000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 1071643000, "cost_of_revenue": 318835000, "gross_profit": 752808000, "ebit": -705301000, "ebitda": -634685000, "pretax_income": -745246000, "tax_provision": 23128000, "net_income": -557008000, "net_income_to_common": -557008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204319000, "total_current_assets": 342242000, "total_assets": 2524887000, "short_term_debt": 8849000, "long_term_debt": 611346000, "total_debt": 620195000, "total_liabilities": 1175833000, "total_equity": 824535000, "shares_outstanding": 120825000, "goodwill_and_intangibles": 2135135000 }, "cash_flow": { "operating_cash_flow": 123441000, "capital_expenditure": 26754000, "free_cash_flow": 150195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30753, "ticker_id": 5092, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-705301000", "ebitda": "-634685000", "netIncome": "-557008000", "grossProfit": "752808000", "depreciation": "None", "totalRevenue": "1071643000", "costOfRevenue": "318835000", "interestIncome": "None", "incomeBeforeTax": "-745246000", "interestExpense": "39945000", "operatingIncome": "-700474000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23128000", "reportedCurrency": "USD", "netInterestIncome": "-39945000", "nonInterestIncome": "None", "operatingExpenses": "1453282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100725000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70616000", "sellingGeneralAndAdministrative": "128521000", "netIncomeFromContinuingOperations": "-768374000" }, "balance": { "goodwill": "1386229000", "inventory": "None", "commonStock": "1071000", "currentDebt": "None", "investments": "None", "totalAssets": "2524887000", "longTermDebt": "611346000", "shortTermDebt": "8849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "748906000", "reportedCurrency": "USD", "retainedEarnings": "-701092000", "totalLiabilities": "1175833000", "otherCurrentAssets": "38236000", "totalCurrentAssets": "342242000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2182645000", "currentAccountsPayable": "6609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629516000", "totalShareholderEquity": "824535000", "capitalLeaseObligations": "12420000", "otherCurrentLiabilities": "76907000", "totalCurrentLiabilities": "138570000", "otherNonCurrentLiabilities": "14893000", "totalNonCurrentLiabilities": "1037263000", "cashAndShortTermInvestments": "204319000", "commonStockSharesOutstanding": "120825000", "intangibleAssetsExcludingGoodwill": "748906000", "cashAndCashEquivalentsAtCarryingValue": "204319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-768374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123441000", "capitalExpenditures": "26754000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250828000", "cashflowFromInvestment": "-26754000", "stockBasedCompensation": "26245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1071643000, "cost_of_revenue": 318835000, "gross_profit": 752808000, "research_and_development": 100725000, "selling_general_admin": 128521000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -705301000, "depreciation_amortisation": 70616000, "ebitda": -634685000, "interest_expense": 39945000, "interest_income": null, "other_non_operating": null, "pretax_income": -745246000, "tax_provision": 23128000, "effective_tax_rate": null, "net_income": -557008000, "net_income_continuing_ops": -768374000, "net_income_to_common": -557008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204319000, "short_term_investments": null, "net_receivables": 99687000, "inventory": null, "other_current_assets": null, "total_current_assets": 342242000, "net_ppe": null, "goodwill": 1386229000, "intangible_assets": 748906000, "goodwill_and_intangibles": 2135135000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2182645000, "total_assets": 2524887000, "short_term_debt": 8849000, "accounts_payable": 6609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138570000, "long_term_debt": 611346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1037263000, "total_liabilities": 1175833000, "total_debt": 620195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -701092000, "total_equity": 824535000, "shares_outstanding": 120825000, "operating_cash_flow": 123441000, "stock_based_compensation": 26245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26754000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26754000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250828000, "free_cash_flow": 150195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-705301000", "ebitda": "-634685000", "netIncome": "-557008000", "grossProfit": "752808000", "depreciation": "None", "totalRevenue": "1071643000", "costOfRevenue": "318835000", "interestIncome": "None", "incomeBeforeTax": "-745246000", "interestExpense": "39945000", "operatingIncome": "-700474000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23128000", "reportedCurrency": "USD", "netInterestIncome": "-39945000", "nonInterestIncome": "None", "operatingExpenses": "1453282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100725000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70616000", "sellingGeneralAndAdministrative": "128521000", "netIncomeFromContinuingOperations": "-768374000" }, "balance": { "goodwill": "1386229000", "inventory": "None", "commonStock": "1071000", "currentDebt": "None", "investments": "None", "totalAssets": "2524887000", "longTermDebt": "611346000", "shortTermDebt": "8849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "748906000", "reportedCurrency": "USD", "retainedEarnings": "-701092000", "totalLiabilities": "1175833000", "otherCurrentAssets": "38236000", "totalCurrentAssets": "342242000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2182645000", "currentAccountsPayable": "6609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629516000", "totalShareholderEquity": "824535000", "capitalLeaseObligations": "12420000", "otherCurrentLiabilities": "76907000", "totalCurrentLiabilities": "138570000", "otherNonCurrentLiabilities": "14893000", "totalNonCurrentLiabilities": "1037263000", "cashAndShortTermInvestments": "204319000", "commonStockSharesOutstanding": "120825000", "intangibleAssetsExcludingGoodwill": "748906000", "cashAndCashEquivalentsAtCarryingValue": "204319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-768374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123441000", "capitalExpenditures": "26754000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250828000", "cashflowFromInvestment": "-26754000", "stockBasedCompensation": "26245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70616000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 1051830000, "cost_of_revenue": 307835000, "gross_profit": 743995000, "ebit": 53373000, "ebitda": 121401000, "pretax_income": 5302000, "tax_provision": 7170000, "net_income": -4213000, "net_income_to_common": -4213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355642000, "total_current_assets": 493051000, "total_assets": 3625127000, "short_term_debt": 6921000, "long_term_debt": 615176000, "total_debt": 622097000, "total_liabilities": 1287854000, "total_equity": 1635015000, "shares_outstanding": 134936824, "goodwill_and_intangibles": 3070040000 }, "cash_flow": { "operating_cash_flow": 182086000, "capital_expenditure": 14935000, "free_cash_flow": 197021000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30758, "ticker_id": 5092, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53373000", "ebitda": "121401000", "netIncome": "-4213000", "grossProfit": "743995000", "depreciation": "None", "totalRevenue": "1051830000", "costOfRevenue": "307835000", "interestIncome": "None", "incomeBeforeTax": "5302000", "interestExpense": "21534000", "operatingIncome": "53373000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7170000", "reportedCurrency": "USD", "netInterestIncome": "-22202000", "nonInterestIncome": "None", "operatingExpenses": "690622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "130565000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68028000", "sellingGeneralAndAdministrative": "221649000", "netIncomeFromContinuingOperations": "-129102000" }, "balance": { "goodwill": "1585750000", "inventory": "-8287999", "commonStock": "1385000", "currentDebt": "None", "investments": "None", "totalAssets": "3625127000", "longTermDebt": "615176000", "shortTermDebt": "6921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1484290000", "reportedCurrency": "USD", "retainedEarnings": "-144084000", "totalLiabilities": "1287854000", "otherCurrentAssets": "30509000", "totalCurrentAssets": "493051000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "1482555000", "currentNetReceivables": "106900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132076000", "currentAccountsPayable": "4611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "635370000", "totalShareholderEquity": "1635015000", "capitalLeaseObligations": "14444000", "otherCurrentLiabilities": "183670000", "totalCurrentLiabilities": "244909000", "otherNonCurrentLiabilities": "1434000", "totalNonCurrentLiabilities": "1042945000", "cashAndShortTermInvestments": "355642000", "commonStockSharesOutstanding": "134936824", "intangibleAssetsExcludingGoodwill": "1484290000", "cashAndCashEquivalentsAtCarryingValue": "355642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "182086000", "capitalExpenditures": "14935000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198891000", "cashflowFromInvestment": "-24755000", "stockBasedCompensation": "104338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1051830000, "cost_of_revenue": 307835000, "gross_profit": 743995000, "research_and_development": 130565000, "selling_general_admin": 221649000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53373000, "depreciation_amortisation": 68028000, "ebitda": 121401000, "interest_expense": 21534000, "interest_income": null, "other_non_operating": null, "pretax_income": 5302000, "tax_provision": 7170000, "effective_tax_rate": null, "net_income": -4213000, "net_income_continuing_ops": -129102000, "net_income_to_common": -4213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355642000, "short_term_investments": 1482555000, "net_receivables": 106900000, "inventory": -8287999, "other_current_assets": null, "total_current_assets": 493051000, "net_ppe": null, "goodwill": 1585750000, "intangible_assets": 1484290000, "goodwill_and_intangibles": 3070040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3132076000, "total_assets": 3625127000, "short_term_debt": 6921000, "accounts_payable": 4611000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244909000, "long_term_debt": 615176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1042945000, "total_liabilities": 1287854000, "total_debt": 622097000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144084000, "total_equity": 1635015000, "shares_outstanding": 134936824, "operating_cash_flow": 182086000, "stock_based_compensation": 104338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14935000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198891000, "free_cash_flow": 197021000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53373000", "ebitda": "121401000", "netIncome": "-4213000", "grossProfit": "743995000", "depreciation": "None", "totalRevenue": "1051830000", "costOfRevenue": "307835000", "interestIncome": "None", "incomeBeforeTax": "5302000", "interestExpense": "21534000", "operatingIncome": "53373000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7170000", "reportedCurrency": "USD", "netInterestIncome": "-22202000", "nonInterestIncome": "None", "operatingExpenses": "690622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "130565000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68028000", "sellingGeneralAndAdministrative": "221649000", "netIncomeFromContinuingOperations": "-129102000" }, "balance": { "goodwill": "1585750000", "inventory": "-8287999", "commonStock": "1385000", "currentDebt": "None", "investments": "None", "totalAssets": "3625127000", "longTermDebt": "615176000", "shortTermDebt": "6921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1484290000", "reportedCurrency": "USD", "retainedEarnings": "-144084000", "totalLiabilities": "1287854000", "otherCurrentAssets": "30509000", "totalCurrentAssets": "493051000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "1482555000", "currentNetReceivables": "106900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132076000", "currentAccountsPayable": "4611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "635370000", "totalShareholderEquity": "1635015000", "capitalLeaseObligations": "14444000", "otherCurrentLiabilities": "183670000", "totalCurrentLiabilities": "244909000", "otherNonCurrentLiabilities": "1434000", "totalNonCurrentLiabilities": "1042945000", "cashAndShortTermInvestments": "355642000", "commonStockSharesOutstanding": "134936824", "intangibleAssetsExcludingGoodwill": "1484290000", "cashAndCashEquivalentsAtCarryingValue": "355642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "182086000", "capitalExpenditures": "14935000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198891000", "cashflowFromInvestment": "-24755000", "stockBasedCompensation": "104338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71546000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 903503000, "cost_of_revenue": 249490000, "gross_profit": 654013000, "ebit": -86655000, "ebitda": 3058000, "pretax_income": -110718000, "tax_provision": 3406000, "net_income": -79746000, "net_income_to_common": -79746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402559000, "total_current_assets": 501371000, "total_assets": 3692621000, "short_term_debt": 8885000, "long_term_debt": 619223000, "total_debt": 628108000, "total_liabilities": 1239042000, "total_equity": 1627815000, "shares_outstanding": 129421157, "goodwill_and_intangibles": 3104198000 }, "cash_flow": { "operating_cash_flow": 132941000, "capital_expenditure": 16333000, "free_cash_flow": 149274000, "dividends_paid": 1340006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30763, "ticker_id": 5092, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-86655000", "ebitda": "3058000", "netIncome": "-79746000", "grossProfit": "654013000", "depreciation": "None", "totalRevenue": "903503000", "costOfRevenue": "249490000", "interestIncome": "None", "incomeBeforeTax": "-110718000", "interestExpense": "24063000", "operatingIncome": "-102844000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3406000", "reportedCurrency": "USD", "netInterestIncome": "-24063000", "nonInterestIncome": "None", "operatingExpenses": "756857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109020000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89713000", "sellingGeneralAndAdministrative": "163467000", "netIncomeFromContinuingOperations": "-114124000" }, "balance": { "goodwill": "1579770000", "inventory": "1", "commonStock": "1298000", "currentDebt": "None", "investments": "None", "totalAssets": "3692621000", "longTermDebt": "619223000", "shortTermDebt": "8885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1524428000", "reportedCurrency": "USD", "retainedEarnings": "-139871000", "totalLiabilities": "1239042000", "otherCurrentAssets": "20118000", "totalCurrentAssets": "501371000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3191250000", "currentAccountsPayable": "3367000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31886000", "shortLongTermDebtTotal": "641858000", "totalShareholderEquity": "1627815000", "capitalLeaseObligations": "16885000", "otherCurrentLiabilities": "150216000", "totalCurrentLiabilities": "211668000", "otherNonCurrentLiabilities": "838000", "totalNonCurrentLiabilities": "1027374000", "cashAndShortTermInvestments": "402559000", "commonStockSharesOutstanding": "129421157", "intangibleAssetsExcludingGoodwill": "1524428000", "cashAndCashEquivalentsAtCarryingValue": "402559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114124000", "profitLoss": "None", "dividendPayout": "1340006000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132941000", "capitalExpenditures": "16333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14954000", "cashflowFromInvestment": "-86053000", "stockBasedCompensation": "111008000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1340006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1018365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 903503000, "cost_of_revenue": 249490000, "gross_profit": 654013000, "research_and_development": 109020000, "selling_general_admin": 163467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -86655000, "depreciation_amortisation": 89713000, "ebitda": 3058000, "interest_expense": 24063000, "interest_income": null, "other_non_operating": null, "pretax_income": -110718000, "tax_provision": 3406000, "effective_tax_rate": null, "net_income": -79746000, "net_income_continuing_ops": -114124000, "net_income_to_common": -79746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402559000, "short_term_investments": null, "net_receivables": 78694000, "inventory": 1, "other_current_assets": null, "total_current_assets": 501371000, "net_ppe": null, "goodwill": 1579770000, "intangible_assets": 1524428000, "goodwill_and_intangibles": 3104198000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3191250000, "total_assets": 3692621000, "short_term_debt": 8885000, "accounts_payable": 3367000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211668000, "long_term_debt": 619223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1027374000, "total_liabilities": 1239042000, "total_debt": 628108000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -139871000, "total_equity": 1627815000, "shares_outstanding": 129421157, "operating_cash_flow": 132941000, "stock_based_compensation": 111008000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86053000, "dividends_paid": 1340006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14954000, "free_cash_flow": 149274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-86655000", "ebitda": "3058000", "netIncome": "-79746000", "grossProfit": "654013000", "depreciation": "None", "totalRevenue": "903503000", "costOfRevenue": "249490000", "interestIncome": "None", "incomeBeforeTax": "-110718000", "interestExpense": "24063000", "operatingIncome": "-102844000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3406000", "reportedCurrency": "USD", "netInterestIncome": "-24063000", "nonInterestIncome": "None", "operatingExpenses": "756857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109020000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89713000", "sellingGeneralAndAdministrative": "163467000", "netIncomeFromContinuingOperations": "-114124000" }, "balance": { "goodwill": "1579770000", "inventory": "1", "commonStock": "1298000", "currentDebt": "None", "investments": "None", "totalAssets": "3692621000", "longTermDebt": "619223000", "shortTermDebt": "8885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1524428000", "reportedCurrency": "USD", "retainedEarnings": "-139871000", "totalLiabilities": "1239042000", "otherCurrentAssets": "20118000", "totalCurrentAssets": "501371000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3191250000", "currentAccountsPayable": "3367000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31886000", "shortLongTermDebtTotal": "641858000", "totalShareholderEquity": "1627815000", "capitalLeaseObligations": "16885000", "otherCurrentLiabilities": "150216000", "totalCurrentLiabilities": "211668000", "otherNonCurrentLiabilities": "838000", "totalNonCurrentLiabilities": "1027374000", "cashAndShortTermInvestments": "402559000", "commonStockSharesOutstanding": "129421157", "intangibleAssetsExcludingGoodwill": "1524428000", "cashAndCashEquivalentsAtCarryingValue": "402559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114124000", "profitLoss": "None", "dividendPayout": "1340006000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132941000", "capitalExpenditures": "16333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14954000", "cashflowFromInvestment": "-86053000", "stockBasedCompensation": "111008000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1340006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1018365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89713000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 760910000, "cost_of_revenue": 205573000, "gross_profit": 555337000, "ebit": -134683000, "ebitda": -27627000, "pretax_income": -156097000, "tax_provision": -437837000, "net_income": 309815000, "net_income_to_common": 309815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 369175000, "total_current_assets": 469464000, "total_assets": 3776996000, "short_term_debt": 9648000, "long_term_debt": 620351000, "total_debt": 629999000, "total_liabilities": 1307227000, "total_equity": 1608196000, "shares_outstanding": 129212949, "goodwill_and_intangibles": 3236910000 }, "cash_flow": { "operating_cash_flow": 104837000, "capital_expenditure": 13653000, "free_cash_flow": 118490000, "dividends_paid": 545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30768, "ticker_id": 5092, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-134683000", "ebitda": "-27627000", "netIncome": "309815000", "grossProfit": "555337000", "depreciation": "None", "totalRevenue": "760910000", "costOfRevenue": "205573000", "interestIncome": "None", "incomeBeforeTax": "-156097000", "interestExpense": "24574000", "operatingIncome": "-134683000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-437837000", "reportedCurrency": "USD", "netInterestIncome": "-25609000", "nonInterestIncome": "None", "operatingExpenses": "690020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "113764000", "otherNonOperatingIncome": "11166000", "costofGoodsAndServicesSold": "205573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107056000", "sellingGeneralAndAdministrative": "257489000", "netIncomeFromContinuingOperations": "286945000" }, "balance": { "goodwill": "1540112000", "inventory": "1", "commonStock": "1292000", "currentDebt": "None", "investments": "None", "totalAssets": "3776996000", "longTermDebt": "620351000", "shortTermDebt": "9648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1696798000", "reportedCurrency": "USD", "retainedEarnings": "-60125000", "totalLiabilities": "1307227000", "otherCurrentAssets": "19172000", "totalCurrentAssets": "469464000", "currentLongTermDebt": "2588000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3307532000", "currentAccountsPayable": "19169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41037000", "shortLongTermDebtTotal": "654590000", "totalShareholderEquity": "1608196000", "capitalLeaseObligations": "25609000", "otherCurrentLiabilities": "65267000", "totalCurrentLiabilities": "175970000", "otherNonCurrentLiabilities": "119246000", "totalNonCurrentLiabilities": "1131257000", "cashAndShortTermInvestments": "369175000", "commonStockSharesOutstanding": "129212949", "intangibleAssetsExcludingGoodwill": "1696798000", "cashAndCashEquivalentsAtCarryingValue": "369175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286945000", "profitLoss": "None", "dividendPayout": "545000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-52594000", "operatingCashflow": "104837000", "capitalExpenditures": "13653000", "changeInReceivables": "9953000", "changeInExchangeRate": "-2950000", "cashflowFromFinancing": "151486000", "cashflowFromInvestment": "-12484000", "stockBasedCompensation": "123910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "240889000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1991654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 760910000, "cost_of_revenue": 205573000, "gross_profit": 555337000, "research_and_development": 113764000, "selling_general_admin": 257489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -134683000, "depreciation_amortisation": 107056000, "ebitda": -27627000, "interest_expense": 24574000, "interest_income": null, "other_non_operating": null, "pretax_income": -156097000, "tax_provision": -437837000, "effective_tax_rate": null, "net_income": 309815000, "net_income_continuing_ops": 286945000, "net_income_to_common": 309815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 369175000, "short_term_investments": null, "net_receivables": 81117000, "inventory": 1, "other_current_assets": null, "total_current_assets": 469464000, "net_ppe": null, "goodwill": 1540112000, "intangible_assets": 1696798000, "goodwill_and_intangibles": 3236910000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3307532000, "total_assets": 3776996000, "short_term_debt": 9648000, "accounts_payable": 19169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175970000, "long_term_debt": 620351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1131257000, "total_liabilities": 1307227000, "total_debt": 629999000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60125000, "total_equity": 1608196000, "shares_outstanding": 129212949, "operating_cash_flow": 104837000, "stock_based_compensation": 123910000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13653000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12484000, "dividends_paid": 545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151486000, "free_cash_flow": 118490000, "net_change_in_cash": 240889000 }, "raw_data": { "income": { "ebit": "-134683000", "ebitda": "-27627000", "netIncome": "309815000", "grossProfit": "555337000", "depreciation": "None", "totalRevenue": "760910000", "costOfRevenue": "205573000", "interestIncome": "None", "incomeBeforeTax": "-156097000", "interestExpense": "24574000", "operatingIncome": "-134683000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-437837000", "reportedCurrency": "USD", "netInterestIncome": "-25609000", "nonInterestIncome": "None", "operatingExpenses": "690020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "113764000", "otherNonOperatingIncome": "11166000", "costofGoodsAndServicesSold": "205573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107056000", "sellingGeneralAndAdministrative": "257489000", "netIncomeFromContinuingOperations": "286945000" }, "balance": { "goodwill": "1540112000", "inventory": "1", "commonStock": "1292000", "currentDebt": "None", "investments": "None", "totalAssets": "3776996000", "longTermDebt": "620351000", "shortTermDebt": "9648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1696798000", "reportedCurrency": "USD", "retainedEarnings": "-60125000", "totalLiabilities": "1307227000", "otherCurrentAssets": "19172000", "totalCurrentAssets": "469464000", "currentLongTermDebt": "2588000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3307532000", "currentAccountsPayable": "19169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41037000", "shortLongTermDebtTotal": "654590000", "totalShareholderEquity": "1608196000", "capitalLeaseObligations": "25609000", "otherCurrentLiabilities": "65267000", "totalCurrentLiabilities": "175970000", "otherNonCurrentLiabilities": "119246000", "totalNonCurrentLiabilities": "1131257000", "cashAndShortTermInvestments": "369175000", "commonStockSharesOutstanding": "129212949", "intangibleAssetsExcludingGoodwill": "1696798000", "cashAndCashEquivalentsAtCarryingValue": "369175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286945000", "profitLoss": "None", "dividendPayout": "545000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-52594000", "operatingCashflow": "104837000", "capitalExpenditures": "13653000", "changeInReceivables": "9953000", "changeInExchangeRate": "-2950000", "cashflowFromFinancing": "151486000", "cashflowFromInvestment": "-12484000", "stockBasedCompensation": "123910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "240889000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1991654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107056000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 579536000, "cost_of_revenue": 154418000, "gross_profit": 425118000, "ebit": 29648000, "ebitda": 121823000, "pretax_income": -132273000, "tax_provision": 9776000, "net_income": -144772000, "net_income_to_common": -144772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128029000, "total_current_assets": 251011000, "total_assets": 3637268000, "short_term_debt": 10271000, "long_term_debt": 820876000, "total_debt": 831147000, "total_liabilities": 1552487000, "total_equity": 2083973000, "shares_outstanding": 110562593, "goodwill_and_intangibles": 3353325000 }, "cash_flow": { "operating_cash_flow": 56261000, "capital_expenditure": 10632000, "free_cash_flow": 66893000, "dividends_paid": 360000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30773, "ticker_id": 5092, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29648000", "ebitda": "121823000", "netIncome": "-144772000", "grossProfit": "425118000", "depreciation": "None", "totalRevenue": "579536000", "costOfRevenue": "154418000", "interestIncome": "None", "incomeBeforeTax": "-132273000", "interestExpense": "202000", "operatingIncome": "-108597000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9776000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "533715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51081000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92175000", "sellingGeneralAndAdministrative": "83527000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1540915000", "inventory": "None", "commonStock": "1903121000", "currentDebt": "None", "investments": "None", "totalAssets": "3637268000", "longTermDebt": "820876000", "shortTermDebt": "10271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1812410000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1552487000", "otherCurrentAssets": "15001000", "totalCurrentAssets": "251011000", "currentLongTermDebt": "5338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3386257000", "currentAccountsPayable": "23741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28544000", "shortLongTermDebtTotal": "836978000", "totalShareholderEquity": "2083973000", "capitalLeaseObligations": "10764000", "otherCurrentLiabilities": "104729000", "totalCurrentLiabilities": "241334000", "otherNonCurrentLiabilities": "62190000", "totalNonCurrentLiabilities": "1311153000", "cashAndShortTermInvestments": "128029000", "commonStockSharesOutstanding": "110562593", "intangibleAssetsExcludingGoodwill": "1812410000", "cashAndCashEquivalentsAtCarryingValue": "128029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85844000", "profitLoss": "None", "dividendPayout": "360000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-62075000", "operatingCashflow": "56261000", "capitalExpenditures": "10632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2866236000", "cashflowFromInvestment": "-2851680000", "stockBasedCompensation": "27468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "360000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 579536000, "cost_of_revenue": 154418000, "gross_profit": 425118000, "research_and_development": 51081000, "selling_general_admin": 83527000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29648000, "depreciation_amortisation": 92175000, "ebitda": 121823000, "interest_expense": 202000, "interest_income": null, "other_non_operating": null, "pretax_income": -132273000, "tax_provision": 9776000, "effective_tax_rate": null, "net_income": -144772000, "net_income_continuing_ops": null, "net_income_to_common": -144772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128029000, "short_term_investments": null, "net_receivables": 107981000, "inventory": null, "other_current_assets": null, "total_current_assets": 251011000, "net_ppe": null, "goodwill": 1540915000, "intangible_assets": 1812410000, "goodwill_and_intangibles": 3353325000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3386257000, "total_assets": 3637268000, "short_term_debt": 10271000, "accounts_payable": 23741000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 241334000, "long_term_debt": 820876000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1311153000, "total_liabilities": 1552487000, "total_debt": 831147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 2083973000, "shares_outstanding": 110562593, "operating_cash_flow": 56261000, "stock_based_compensation": 27468000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2851680000, "dividends_paid": 360000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2866236000, "free_cash_flow": 66893000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29648000", "ebitda": "121823000", "netIncome": "-144772000", "grossProfit": "425118000", "depreciation": "None", "totalRevenue": "579536000", "costOfRevenue": "154418000", "interestIncome": "None", "incomeBeforeTax": "-132273000", "interestExpense": "202000", "operatingIncome": "-108597000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9776000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "533715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51081000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92175000", "sellingGeneralAndAdministrative": "83527000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1540915000", "inventory": "None", "commonStock": "1903121000", "currentDebt": "None", "investments": "None", "totalAssets": "3637268000", "longTermDebt": "820876000", "shortTermDebt": "10271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1812410000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1552487000", "otherCurrentAssets": "15001000", "totalCurrentAssets": "251011000", "currentLongTermDebt": "5338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3386257000", "currentAccountsPayable": "23741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28544000", "shortLongTermDebtTotal": "836978000", "totalShareholderEquity": "2083973000", "capitalLeaseObligations": "10764000", "otherCurrentLiabilities": "104729000", "totalCurrentLiabilities": "241334000", "otherNonCurrentLiabilities": "62190000", "totalNonCurrentLiabilities": "1311153000", "cashAndShortTermInvestments": "128029000", "commonStockSharesOutstanding": "110562593", "intangibleAssetsExcludingGoodwill": "1812410000", "cashAndCashEquivalentsAtCarryingValue": "128029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85844000", "profitLoss": "None", "dividendPayout": "360000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-62075000", "operatingCashflow": "56261000", "capitalExpenditures": "10632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2866236000", "cashflowFromInvestment": "-2851680000", "stockBasedCompensation": "27468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "360000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91767000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 488940000, "cost_of_revenue": 139767000, "gross_profit": 349173000, "ebit": 93253000, "ebitda": 99987000, "pretax_income": 91982000, "tax_provision": 6138000, "net_income": 66146000, "net_income_to_common": 66146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57449000, "total_current_assets": 169832000, "total_assets": 210298000, "short_term_debt": 6224000, "long_term_debt": null, "total_debt": 6224000, "total_liabilities": 180616000, "total_equity": 23668000, "shares_outstanding": 115343626, "goodwill_and_intangibles": 1241000 }, "cash_flow": { "operating_cash_flow": 101392000, "capital_expenditure": 9674000, "free_cash_flow": 111066000, "dividends_paid": 23359000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30778, "ticker_id": 5092, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93253000", "ebitda": "99987000", "netIncome": "66146000", "grossProfit": "349173000", "depreciation": "None", "totalRevenue": "488940000", "costOfRevenue": "139767000", "interestIncome": "None", "incomeBeforeTax": "91982000", "interestExpense": "20969000", "operatingIncome": "93253000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6138000", "reportedCurrency": "USD", "netInterestIncome": "202000", "nonInterestIncome": "None", "operatingExpenses": "255920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39205000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6734000", "sellingGeneralAndAdministrative": "67079000", "netIncomeFromContinuingOperations": "85844000" }, "balance": { "goodwill": "None", "inventory": "3336000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "210298000", "longTermDebt": "None", "shortTermDebt": "6224000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1241000", "reportedCurrency": "USD", "retainedEarnings": "23352000", "totalLiabilities": "180616000", "otherCurrentAssets": "4726000", "totalCurrentAssets": "169832000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40466000", "currentAccountsPayable": "8066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30324000", "shortLongTermDebtTotal": "16021000", "totalShareholderEquity": "23668000", "capitalLeaseObligations": "16021000", "otherCurrentLiabilities": "56882000", "totalCurrentLiabilities": "121464000", "otherNonCurrentLiabilities": "48800000", "totalNonCurrentLiabilities": "59152000", "cashAndShortTermInvestments": "57449000", "commonStockSharesOutstanding": "115343626", "intangibleAssetsExcludingGoodwill": "1241000", "cashAndCashEquivalentsAtCarryingValue": "57449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85844000", "profitLoss": "None", "dividendPayout": "23359000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11568000", "operatingCashflow": "101392000", "capitalExpenditures": "9674000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65196000", "cashflowFromInvestment": "-11396000", "stockBasedCompensation": "2160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23359000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 488940000, "cost_of_revenue": 139767000, "gross_profit": 349173000, "research_and_development": 39205000, "selling_general_admin": 67079000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93253000, "depreciation_amortisation": 6734000, "ebitda": 99987000, "interest_expense": 20969000, "interest_income": null, "other_non_operating": null, "pretax_income": 91982000, "tax_provision": 6138000, "effective_tax_rate": null, "net_income": 66146000, "net_income_continuing_ops": 85844000, "net_income_to_common": 66146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57449000, "short_term_investments": null, "net_receivables": 104321000, "inventory": 3336000, "other_current_assets": null, "total_current_assets": 169832000, "net_ppe": null, "goodwill": null, "intangible_assets": 1241000, "goodwill_and_intangibles": 1241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40466000, "total_assets": 210298000, "short_term_debt": 6224000, "accounts_payable": 8066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121464000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 59152000, "total_liabilities": 180616000, "total_debt": 6224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23352000, "total_equity": 23668000, "shares_outstanding": 115343626, "operating_cash_flow": 101392000, "stock_based_compensation": 2160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9674000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11396000, "dividends_paid": 23359000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65196000, "free_cash_flow": 111066000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93253000", "ebitda": "99987000", "netIncome": "66146000", "grossProfit": "349173000", "depreciation": "None", "totalRevenue": "488940000", "costOfRevenue": "139767000", "interestIncome": "None", "incomeBeforeTax": "91982000", "interestExpense": "20969000", "operatingIncome": "93253000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6138000", "reportedCurrency": "USD", "netInterestIncome": "202000", "nonInterestIncome": "None", "operatingExpenses": "255920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39205000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6734000", "sellingGeneralAndAdministrative": "67079000", "netIncomeFromContinuingOperations": "85844000" }, "balance": { "goodwill": "None", "inventory": "3336000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "210298000", "longTermDebt": "None", "shortTermDebt": "6224000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1241000", "reportedCurrency": "USD", "retainedEarnings": "23352000", "totalLiabilities": "180616000", "otherCurrentAssets": "4726000", "totalCurrentAssets": "169832000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40466000", "currentAccountsPayable": "8066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30324000", "shortLongTermDebtTotal": "16021000", "totalShareholderEquity": "23668000", "capitalLeaseObligations": "16021000", "otherCurrentLiabilities": "56882000", "totalCurrentLiabilities": "121464000", "otherNonCurrentLiabilities": "48800000", "totalNonCurrentLiabilities": "59152000", "cashAndShortTermInvestments": "57449000", "commonStockSharesOutstanding": "115343626", "intangibleAssetsExcludingGoodwill": "1241000", "cashAndCashEquivalentsAtCarryingValue": "57449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85844000", "profitLoss": "None", "dividendPayout": "23359000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11568000", "operatingCashflow": "101392000", "capitalExpenditures": "9674000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65196000", "cashflowFromInvestment": "-11396000", "stockBasedCompensation": "2160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23359000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6734000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 360105000, "cost_of_revenue": 110259000, "gross_profit": 249846000, "ebit": -16214000, "ebitda": -10257000, "pretax_income": -20638000, "tax_provision": 3031000, "net_income": -21519000, "net_income_to_common": -21519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33289000, "total_current_assets": 96887000, "total_assets": 116729000, "short_term_debt": 21413000, "long_term_debt": null, "total_debt": 21413000, "total_liabilities": 151948000, "total_equity": -26894000, "shares_outstanding": 111678499, "goodwill_and_intangibles": 383000 }, "cash_flow": { "operating_cash_flow": 71766000, "capital_expenditure": 8047000, "free_cash_flow": 79813000, "dividends_paid": 37225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30779, "ticker_id": 5092, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16214000", "ebitda": "-10257000", "netIncome": "-21519000", "grossProfit": "249846000", "depreciation": "None", "totalRevenue": "360105000", "costOfRevenue": "110259000", "interestIncome": "None", "incomeBeforeTax": "-20638000", "interestExpense": "0", "operatingIncome": "-16214000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3031000", "reportedCurrency": "USD", "netInterestIncome": "4000", "nonInterestIncome": "None", "operatingExpenses": "266060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37517000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5957000", "sellingGeneralAndAdministrative": "128981000", "netIncomeFromContinuingOperations": "-23669000" }, "balance": { "goodwill": "None", "inventory": "7692000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "116729000", "longTermDebt": "None", "shortTermDebt": "21413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "383000", "reportedCurrency": "USD", "retainedEarnings": "-24794000", "totalLiabilities": "151948000", "otherCurrentAssets": "35335000", "totalCurrentAssets": "96887000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19842000", "currentAccountsPayable": "8318000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11903000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-26894000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "48069000", "totalCurrentLiabilities": "77800000", "otherNonCurrentLiabilities": "73899000", "totalNonCurrentLiabilities": "74148000", "cashAndShortTermInvestments": "33289000", "commonStockSharesOutstanding": "111678499", "intangibleAssetsExcludingGoodwill": "383000", "cashAndCashEquivalentsAtCarryingValue": "33289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23669000", "profitLoss": "None", "dividendPayout": "37225000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "80741000", "operatingCashflow": "71766000", "capitalExpenditures": "8047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37225000", "cashflowFromInvestment": "-8394000", "stockBasedCompensation": "255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 360105000, "cost_of_revenue": 110259000, "gross_profit": 249846000, "research_and_development": 37517000, "selling_general_admin": 128981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16214000, "depreciation_amortisation": 5957000, "ebitda": -10257000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -20638000, "tax_provision": 3031000, "effective_tax_rate": null, "net_income": -21519000, "net_income_continuing_ops": -23669000, "net_income_to_common": -21519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33289000, "short_term_investments": null, "net_receivables": 28263000, "inventory": 7692000, "other_current_assets": null, "total_current_assets": 96887000, "net_ppe": null, "goodwill": null, "intangible_assets": 383000, "goodwill_and_intangibles": 383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19842000, "total_assets": 116729000, "short_term_debt": 21413000, "accounts_payable": 8318000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74148000, "total_liabilities": 151948000, "total_debt": 21413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24794000, "total_equity": -26894000, "shares_outstanding": 111678499, "operating_cash_flow": 71766000, "stock_based_compensation": 255000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8394000, "dividends_paid": 37225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37225000, "free_cash_flow": 79813000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16214000", "ebitda": "-10257000", "netIncome": "-21519000", "grossProfit": "249846000", "depreciation": "None", "totalRevenue": "360105000", "costOfRevenue": "110259000", "interestIncome": "None", "incomeBeforeTax": "-20638000", "interestExpense": "0", "operatingIncome": "-16214000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3031000", "reportedCurrency": "USD", "netInterestIncome": "4000", "nonInterestIncome": "None", "operatingExpenses": "266060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37517000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5957000", "sellingGeneralAndAdministrative": "128981000", "netIncomeFromContinuingOperations": "-23669000" }, "balance": { "goodwill": "None", "inventory": "7692000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "116729000", "longTermDebt": "None", "shortTermDebt": "21413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "383000", "reportedCurrency": "USD", "retainedEarnings": "-24794000", "totalLiabilities": "151948000", "otherCurrentAssets": "35335000", "totalCurrentAssets": "96887000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19842000", "currentAccountsPayable": "8318000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11903000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-26894000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "48069000", "totalCurrentLiabilities": "77800000", "otherNonCurrentLiabilities": "73899000", "totalNonCurrentLiabilities": "74148000", "cashAndShortTermInvestments": "33289000", "commonStockSharesOutstanding": "111678499", "intangibleAssetsExcludingGoodwill": "383000", "cashAndCashEquivalentsAtCarryingValue": "33289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23669000", "profitLoss": "None", "dividendPayout": "37225000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "80741000", "operatingCashflow": "71766000", "capitalExpenditures": "8047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37225000", "cashflowFromInvestment": "-8394000", "stockBasedCompensation": "255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5957000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 212383000, "cost_of_revenue": 54824000, "gross_profit": 157559000, "ebit": 71995000, "ebitda": 76407000, "pretax_income": 64036000, "tax_provision": 11414000, "net_income": 45211000, "net_income_to_common": 45211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245589000, "total_current_assets": 356984000, "total_assets": 1472905000, "short_term_debt": 158656000, "long_term_debt": 428834000, "total_debt": 587490000, "total_liabilities": 737660000, "total_equity": 617097000, "shares_outstanding": 105168000, "goodwill_and_intangibles": 1084598000 }, "cash_flow": { "operating_cash_flow": 77225000, "capital_expenditure": 3398000, "free_cash_flow": 80623000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30746, "ticker_id": 5092, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71995000", "ebitda": "76407000", "netIncome": "45211000", "grossProfit": "157559000", "depreciation": "None", "totalRevenue": "212383000", "costOfRevenue": "54824000", "interestIncome": "None", "incomeBeforeTax": "64036000", "interestExpense": "7959000", "operatingIncome": "65254000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11414000", "reportedCurrency": "USD", "netInterestIncome": "-7959000", "nonInterestIncome": "None", "operatingExpenses": "92305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30171000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4412000", "sellingGeneralAndAdministrative": "30762000", "netIncomeFromContinuingOperations": "52622000" }, "balance": { "goodwill": "732715000", "inventory": "None", "commonStock": "1305000", "currentDebt": "None", "investments": "None", "totalAssets": "1472905000", "longTermDebt": "428834000", "shortTermDebt": "158656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "351883000", "reportedCurrency": "USD", "retainedEarnings": "-1349019000", "totalLiabilities": "737660000", "otherCurrentAssets": "45196000", "totalCurrentAssets": "356984000", "currentLongTermDebt": "158656000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1115921000", "currentAccountsPayable": "1901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158656000", "totalShareholderEquity": "617097000", "capitalLeaseObligations": "9779000", "otherCurrentLiabilities": "97463000", "totalCurrentLiabilities": "293474000", "otherNonCurrentLiabilities": "7131000", "totalNonCurrentLiabilities": "444186000", "cashAndShortTermInvestments": "245589000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "351883000", "cashAndCashEquivalentsAtCarryingValue": "245589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52622000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "77225000", "capitalExpenditures": "3398000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3580000", "cashflowFromInvestment": "-3398000", "stockBasedCompensation": "10818000", "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": "4412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212383000, "cost_of_revenue": 54824000, "gross_profit": 157559000, "research_and_development": 30171000, "selling_general_admin": 30762000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71995000, "depreciation_amortisation": 4412000, "ebitda": 76407000, "interest_expense": 7959000, "interest_income": null, "other_non_operating": null, "pretax_income": 64036000, "tax_provision": 11414000, "effective_tax_rate": null, "net_income": 45211000, "net_income_continuing_ops": 52622000, "net_income_to_common": 45211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245589000, "short_term_investments": null, "net_receivables": 66199000, "inventory": null, "other_current_assets": null, "total_current_assets": 356984000, "net_ppe": null, "goodwill": 732715000, "intangible_assets": 351883000, "goodwill_and_intangibles": 1084598000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1115921000, "total_assets": 1472905000, "short_term_debt": 158656000, "accounts_payable": 1901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293474000, "long_term_debt": 428834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 444186000, "total_liabilities": 737660000, "total_debt": 587490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1349019000, "total_equity": 617097000, "shares_outstanding": 105168000, "operating_cash_flow": 77225000, "stock_based_compensation": 10818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3398000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3398000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3580000, "free_cash_flow": 80623000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71995000", "ebitda": "76407000", "netIncome": "45211000", "grossProfit": "157559000", "depreciation": "None", "totalRevenue": "212383000", "costOfRevenue": "54824000", "interestIncome": "None", "incomeBeforeTax": "64036000", "interestExpense": "7959000", "operatingIncome": "65254000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11414000", "reportedCurrency": "USD", "netInterestIncome": "-7959000", "nonInterestIncome": "None", "operatingExpenses": "92305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30171000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4412000", "sellingGeneralAndAdministrative": "30762000", "netIncomeFromContinuingOperations": "52622000" }, "balance": { "goodwill": "732715000", "inventory": "None", "commonStock": "1305000", "currentDebt": "None", "investments": "None", "totalAssets": "1472905000", "longTermDebt": "428834000", "shortTermDebt": "158656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "351883000", "reportedCurrency": "USD", "retainedEarnings": "-1349019000", "totalLiabilities": "737660000", "otherCurrentAssets": "45196000", "totalCurrentAssets": "356984000", "currentLongTermDebt": "158656000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1115921000", "currentAccountsPayable": "1901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158656000", "totalShareholderEquity": "617097000", "capitalLeaseObligations": "9779000", "otherCurrentLiabilities": "97463000", "totalCurrentLiabilities": "293474000", "otherNonCurrentLiabilities": "7131000", "totalNonCurrentLiabilities": "444186000", "cashAndShortTermInvestments": "245589000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "351883000", "cashAndCashEquivalentsAtCarryingValue": "245589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52622000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "77225000", "capitalExpenditures": "3398000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3580000", "cashflowFromInvestment": "-3398000", "stockBasedCompensation": "10818000", "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": "4412000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 224165000, "cost_of_revenue": 64605000, "gross_profit": 159560000, "ebit": -577947000, "ebitda": -572949000, "pretax_income": -587446000, "tax_provision": 12392000, "net_income": -490176000, "net_income_to_common": -490176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175760000, "total_current_assets": 305271000, "total_assets": 1413690000, "short_term_debt": 5750000, "long_term_debt": 582715000, "total_debt": 588465000, "total_liabilities": 743969000, "total_equity": 560208000, "shares_outstanding": 105168000, "goodwill_and_intangibles": 1084169000 }, "cash_flow": { "operating_cash_flow": 59063000, "capital_expenditure": 2737000, "free_cash_flow": 61800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30747, "ticker_id": 5092, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-577947000", "ebitda": "-572949000", "netIncome": "-490176000", "grossProfit": "159560000", "depreciation": "None", "totalRevenue": "224165000", "costOfRevenue": "64605000", "interestIncome": "None", "incomeBeforeTax": "-587446000", "interestExpense": "9499000", "operatingIncome": "62026000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12392000", "reportedCurrency": "USD", "netInterestIncome": "-9499000", "nonInterestIncome": "None", "operatingExpenses": "97534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24885000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4998000", "sellingGeneralAndAdministrative": "29269000", "netIncomeFromContinuingOperations": "-599838000" }, "balance": { "goodwill": "732715000", "inventory": "None", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "1413690000", "longTermDebt": "582715000", "shortTermDebt": "5750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "351454000", "reportedCurrency": "USD", "retainedEarnings": "-1403466000", "totalLiabilities": "743969000", "otherCurrentAssets": "46449000", "totalCurrentAssets": "305271000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1108419000", "currentAccountsPayable": "9231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "588465000", "totalShareholderEquity": "560208000", "capitalLeaseObligations": "10941000", "otherCurrentLiabilities": "86226000", "totalCurrentLiabilities": "137997000", "otherNonCurrentLiabilities": "15958000", "totalNonCurrentLiabilities": "605972000", "cashAndShortTermInvestments": "175760000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "351454000", "cashAndCashEquivalentsAtCarryingValue": "175760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-499412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59063000", "capitalExpenditures": "2737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188225000", "cashflowFromInvestment": "-2737000", "stockBasedCompensation": "9592000", "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": "4998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224165000, "cost_of_revenue": 64605000, "gross_profit": 159560000, "research_and_development": 24885000, "selling_general_admin": 29269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -577947000, "depreciation_amortisation": 4998000, "ebitda": -572949000, "interest_expense": 9499000, "interest_income": null, "other_non_operating": null, "pretax_income": -587446000, "tax_provision": 12392000, "effective_tax_rate": null, "net_income": -490176000, "net_income_continuing_ops": -599838000, "net_income_to_common": -490176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175760000, "short_term_investments": null, "net_receivables": 83062000, "inventory": null, "other_current_assets": null, "total_current_assets": 305271000, "net_ppe": null, "goodwill": 732715000, "intangible_assets": 351454000, "goodwill_and_intangibles": 1084169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1108419000, "total_assets": 1413690000, "short_term_debt": 5750000, "accounts_payable": 9231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137997000, "long_term_debt": 582715000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 605972000, "total_liabilities": 743969000, "total_debt": 588465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1403466000, "total_equity": 560208000, "shares_outstanding": 105168000, "operating_cash_flow": 59063000, "stock_based_compensation": 9592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2737000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188225000, "free_cash_flow": 61800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-577947000", "ebitda": "-572949000", "netIncome": "-490176000", "grossProfit": "159560000", "depreciation": "None", "totalRevenue": "224165000", "costOfRevenue": "64605000", "interestIncome": "None", "incomeBeforeTax": "-587446000", "interestExpense": "9499000", "operatingIncome": "62026000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12392000", "reportedCurrency": "USD", "netInterestIncome": "-9499000", "nonInterestIncome": "None", "operatingExpenses": "97534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24885000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4998000", "sellingGeneralAndAdministrative": "29269000", "netIncomeFromContinuingOperations": "-599838000" }, "balance": { "goodwill": "732715000", "inventory": "None", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "1413690000", "longTermDebt": "582715000", "shortTermDebt": "5750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "351454000", "reportedCurrency": "USD", "retainedEarnings": "-1403466000", "totalLiabilities": "743969000", "otherCurrentAssets": "46449000", "totalCurrentAssets": "305271000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1108419000", "currentAccountsPayable": "9231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "588465000", "totalShareholderEquity": "560208000", "capitalLeaseObligations": "10941000", "otherCurrentLiabilities": "86226000", "totalCurrentLiabilities": "137997000", "otherNonCurrentLiabilities": "15958000", "totalNonCurrentLiabilities": "605972000", "cashAndShortTermInvestments": "175760000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "351454000", "cashAndCashEquivalentsAtCarryingValue": "175760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-499412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59063000", "capitalExpenditures": "2737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188225000", "cashflowFromInvestment": "-2737000", "stockBasedCompensation": "9592000", "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": "4998000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 246163000, "cost_of_revenue": 69219000, "gross_profit": 176944000, "ebit": 71786000, "ebitda": 76428000, "pretax_income": 61145000, "tax_provision": 9500000, "net_income": 37338000, "net_income_to_common": 37338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307883000, "total_current_assets": 437346000, "total_assets": 2192852000, "short_term_debt": 9143000, "long_term_debt": 583602000, "total_debt": 592745000, "total_liabilities": 1155812000, "total_equity": 675462000, "shares_outstanding": 105168000, "goodwill_and_intangibles": 1716663000 }, "cash_flow": { "operating_cash_flow": 76819000, "capital_expenditure": 3025000, "free_cash_flow": 79844000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30749, "ticker_id": 5092, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71786000", "ebitda": "76428000", "netIncome": "37338000", "grossProfit": "176944000", "depreciation": "None", "totalRevenue": "246163000", "costOfRevenue": "69219000", "interestIncome": "None", "incomeBeforeTax": "61145000", "interestExpense": "10641000", "operatingIncome": "63658000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-10641000", "nonInterestIncome": "None", "operatingExpenses": "113286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29614000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4642000", "sellingGeneralAndAdministrative": "46270000", "netIncomeFromContinuingOperations": "51645000" }, "balance": { "goodwill": "1129007000", "inventory": "None", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "2192852000", "longTermDebt": "583602000", "shortTermDebt": "9143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "587656000", "reportedCurrency": "USD", "retainedEarnings": "-904054000", "totalLiabilities": "1155812000", "otherCurrentAssets": "36961000", "totalCurrentAssets": "437346000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1755506000", "currentAccountsPayable": "3708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "600076000", "totalShareholderEquity": "675462000", "capitalLeaseObligations": "10724000", "otherCurrentLiabilities": "110330999", "totalCurrentLiabilities": "123182000", "otherNonCurrentLiabilities": "22432000", "totalNonCurrentLiabilities": "1032630000", "cashAndShortTermInvestments": "307883000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "587656000", "cashAndCashEquivalentsAtCarryingValue": "307883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76819000", "capitalExpenditures": "3025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28490000", "cashflowFromInvestment": "-3025000", "stockBasedCompensation": "11610000", "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": "4642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 246163000, "cost_of_revenue": 69219000, "gross_profit": 176944000, "research_and_development": 29614000, "selling_general_admin": 46270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71786000, "depreciation_amortisation": 4642000, "ebitda": 76428000, "interest_expense": 10641000, "interest_income": null, "other_non_operating": null, "pretax_income": 61145000, "tax_provision": 9500000, "effective_tax_rate": null, "net_income": 37338000, "net_income_continuing_ops": 51645000, "net_income_to_common": 37338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307883000, "short_term_investments": null, "net_receivables": 92502000, "inventory": null, "other_current_assets": null, "total_current_assets": 437346000, "net_ppe": null, "goodwill": 1129007000, "intangible_assets": 587656000, "goodwill_and_intangibles": 1716663000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1755506000, "total_assets": 2192852000, "short_term_debt": 9143000, "accounts_payable": 3708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123182000, "long_term_debt": 583602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1032630000, "total_liabilities": 1155812000, "total_debt": 592745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -904054000, "total_equity": 675462000, "shares_outstanding": 105168000, "operating_cash_flow": 76819000, "stock_based_compensation": 11610000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3025000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3025000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28490000, "free_cash_flow": 79844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71786000", "ebitda": "76428000", "netIncome": "37338000", "grossProfit": "176944000", "depreciation": "None", "totalRevenue": "246163000", "costOfRevenue": "69219000", "interestIncome": "None", "incomeBeforeTax": "61145000", "interestExpense": "10641000", "operatingIncome": "63658000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-10641000", "nonInterestIncome": "None", "operatingExpenses": "113286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29614000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4642000", "sellingGeneralAndAdministrative": "46270000", "netIncomeFromContinuingOperations": "51645000" }, "balance": { "goodwill": "1129007000", "inventory": "None", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "2192852000", "longTermDebt": "583602000", "shortTermDebt": "9143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "587656000", "reportedCurrency": "USD", "retainedEarnings": "-904054000", "totalLiabilities": "1155812000", "otherCurrentAssets": "36961000", "totalCurrentAssets": "437346000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1755506000", "currentAccountsPayable": "3708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "600076000", "totalShareholderEquity": "675462000", "capitalLeaseObligations": "10724000", "otherCurrentLiabilities": "110330999", "totalCurrentLiabilities": "123182000", "otherNonCurrentLiabilities": "22432000", "totalNonCurrentLiabilities": "1032630000", "cashAndShortTermInvestments": "307883000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "587656000", "cashAndCashEquivalentsAtCarryingValue": "307883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76819000", "capitalExpenditures": "3025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28490000", "cashflowFromInvestment": "-3025000", "stockBasedCompensation": "11610000", "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": "4642000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 248229000, "cost_of_revenue": 74338000, "gross_profit": 173891000, "ebit": -350255000, "ebitda": -343624000, "pretax_income": -360514000, "tax_provision": 6469000, "net_income": -253744000, "net_income_to_common": -253744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261739000, "total_current_assets": 398067000, "total_assets": 2161495000, "short_term_debt": 9173000, "long_term_debt": 609418000, "total_debt": 618591000, "total_liabilities": 1157002000, "total_equity": 577611000, "shares_outstanding": 105168000, "goodwill_and_intangibles": 1717874000 }, "cash_flow": { "operating_cash_flow": 71236000, "capital_expenditure": 3509000, "free_cash_flow": 74745000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30750, "ticker_id": 5092, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-350255000", "ebitda": "-343624000", "netIncome": "-253744000", "grossProfit": "173891000", "depreciation": "None", "totalRevenue": "248229000", "costOfRevenue": "74338000", "interestIncome": "None", "incomeBeforeTax": "-360514000", "interestExpense": "10259000", "operatingIncome": "-338343000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6469000", "reportedCurrency": "USD", "netInterestIncome": "-10259000", "nonInterestIncome": "None", "operatingExpenses": "512234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32510000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6631000", "sellingGeneralAndAdministrative": "36146000", "netIncomeFromContinuingOperations": "-366983000" }, "balance": { "goodwill": "1129007000", "inventory": "None", "commonStock": "1040000", "currentDebt": "None", "investments": "None", "totalAssets": "2161495000", "longTermDebt": "609418000", "shortTermDebt": "9173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "588867000", "reportedCurrency": "USD", "retainedEarnings": "-941392000", "totalLiabilities": "1157002000", "otherCurrentAssets": "38933000", "totalCurrentAssets": "398067000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1763428000", "currentAccountsPayable": "8867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "626989000", "totalShareholderEquity": "577611000", "capitalLeaseObligations": "11821000", "otherCurrentLiabilities": "61618000", "totalCurrentLiabilities": "120495000", "otherNonCurrentLiabilities": "18698000", "totalNonCurrentLiabilities": "1036507000", "cashAndShortTermInvestments": "261739000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "588867000", "cashAndCashEquivalentsAtCarryingValue": "261739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253744000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71236000", "capitalExpenditures": "3509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8938000", "cashflowFromInvestment": "-3509000", "stockBasedCompensation": "5849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6631000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248229000, "cost_of_revenue": 74338000, "gross_profit": 173891000, "research_and_development": 32510000, "selling_general_admin": 36146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -350255000, "depreciation_amortisation": 6631000, "ebitda": -343624000, "interest_expense": 10259000, "interest_income": null, "other_non_operating": null, "pretax_income": -360514000, "tax_provision": 6469000, "effective_tax_rate": null, "net_income": -253744000, "net_income_continuing_ops": -366983000, "net_income_to_common": -253744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261739000, "short_term_investments": null, "net_receivables": 97395000, "inventory": null, "other_current_assets": null, "total_current_assets": 398067000, "net_ppe": null, "goodwill": 1129007000, "intangible_assets": 588867000, "goodwill_and_intangibles": 1717874000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1763428000, "total_assets": 2161495000, "short_term_debt": 9173000, "accounts_payable": 8867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120495000, "long_term_debt": 609418000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1036507000, "total_liabilities": 1157002000, "total_debt": 618591000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -941392000, "total_equity": 577611000, "shares_outstanding": 105168000, "operating_cash_flow": 71236000, "stock_based_compensation": 5849000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3509000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3509000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8938000, "free_cash_flow": 74745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-350255000", "ebitda": "-343624000", "netIncome": "-253744000", "grossProfit": "173891000", "depreciation": "None", "totalRevenue": "248229000", "costOfRevenue": "74338000", "interestIncome": "None", "incomeBeforeTax": "-360514000", "interestExpense": "10259000", "operatingIncome": "-338343000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6469000", "reportedCurrency": "USD", "netInterestIncome": "-10259000", "nonInterestIncome": "None", "operatingExpenses": "512234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32510000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6631000", "sellingGeneralAndAdministrative": "36146000", "netIncomeFromContinuingOperations": "-366983000" }, "balance": { "goodwill": "1129007000", "inventory": "None", "commonStock": "1040000", "currentDebt": "None", "investments": "None", "totalAssets": "2161495000", "longTermDebt": "609418000", "shortTermDebt": "9173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "588867000", "reportedCurrency": "USD", "retainedEarnings": "-941392000", "totalLiabilities": "1157002000", "otherCurrentAssets": "38933000", "totalCurrentAssets": "398067000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1763428000", "currentAccountsPayable": "8867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "626989000", "totalShareholderEquity": "577611000", "capitalLeaseObligations": "11821000", "otherCurrentLiabilities": "61618000", "totalCurrentLiabilities": "120495000", "otherNonCurrentLiabilities": "18698000", "totalNonCurrentLiabilities": "1036507000", "cashAndShortTermInvestments": "261739000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "588867000", "cashAndCashEquivalentsAtCarryingValue": "261739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253744000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71236000", "capitalExpenditures": "3509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8938000", "cashflowFromInvestment": "-3509000", "stockBasedCompensation": "5849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6631000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 247101000, "cost_of_revenue": 73353000, "gross_profit": 173748000, "ebit": 37888000, "ebitda": 47473000, "pretax_income": 25839000, "tax_provision": 6008000, "net_income": 13444000, "net_income_to_common": 13444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202243000, "total_current_assets": 337853000, "total_assets": 2508292000, "short_term_debt": 8989000, "long_term_debt": 610376000, "total_debt": 619365000, "total_liabilities": 1154051000, "total_equity": 814514000, "shares_outstanding": 105168000, "goodwill_and_intangibles": 2126683000 }, "cash_flow": { "operating_cash_flow": 43245000, "capital_expenditure": 2411000, "free_cash_flow": 45656000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30751, "ticker_id": 5092, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37888000", "ebitda": "47473000", "netIncome": "13444000", "grossProfit": "173748000", "depreciation": "None", "totalRevenue": "247101000", "costOfRevenue": "73353000", "interestIncome": "None", "incomeBeforeTax": "25839000", "interestExpense": "12049000", "operatingIncome": "44650000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6008000", "reportedCurrency": "USD", "netInterestIncome": "-12049000", "nonInterestIncome": "None", "operatingExpenses": "129098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34504000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9585000", "sellingGeneralAndAdministrative": "21644000", "netIncomeFromContinuingOperations": "19831000" }, "balance": { "goodwill": "1387713000", "inventory": "None", "commonStock": "1032000", "currentDebt": "None", "investments": "None", "totalAssets": "2508292000", "longTermDebt": "610376000", "shortTermDebt": "8989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "738970000", "reportedCurrency": "USD", "retainedEarnings": "-687648000", "totalLiabilities": "1154051000", "otherCurrentAssets": "37551000", "totalCurrentAssets": "337853000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2170439000", "currentAccountsPayable": "4803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "628135000", "totalShareholderEquity": "814514000", "capitalLeaseObligations": "12009000", "otherCurrentLiabilities": "61098000", "totalCurrentLiabilities": "119462000", "otherNonCurrentLiabilities": "14964000", "totalNonCurrentLiabilities": "1034589000", "cashAndShortTermInvestments": "202243000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "738970000", "cashAndCashEquivalentsAtCarryingValue": "202243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19831000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43245000", "capitalExpenditures": "2411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42466000", "cashflowFromInvestment": "-2411000", "stockBasedCompensation": "4138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247101000, "cost_of_revenue": 73353000, "gross_profit": 173748000, "research_and_development": 34504000, "selling_general_admin": 21644000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37888000, "depreciation_amortisation": 9585000, "ebitda": 47473000, "interest_expense": 12049000, "interest_income": null, "other_non_operating": null, "pretax_income": 25839000, "tax_provision": 6008000, "effective_tax_rate": null, "net_income": 13444000, "net_income_continuing_ops": 19831000, "net_income_to_common": 13444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202243000, "short_term_investments": null, "net_receivables": 98059000, "inventory": null, "other_current_assets": null, "total_current_assets": 337853000, "net_ppe": null, "goodwill": 1387713000, "intangible_assets": 738970000, "goodwill_and_intangibles": 2126683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2170439000, "total_assets": 2508292000, "short_term_debt": 8989000, "accounts_payable": 4803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119462000, "long_term_debt": 610376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1034589000, "total_liabilities": 1154051000, "total_debt": 619365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -687648000, "total_equity": 814514000, "shares_outstanding": 105168000, "operating_cash_flow": 43245000, "stock_based_compensation": 4138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2411000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42466000, "free_cash_flow": 45656000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37888000", "ebitda": "47473000", "netIncome": "13444000", "grossProfit": "173748000", "depreciation": "None", "totalRevenue": "247101000", "costOfRevenue": "73353000", "interestIncome": "None", "incomeBeforeTax": "25839000", "interestExpense": "12049000", "operatingIncome": "44650000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6008000", "reportedCurrency": "USD", "netInterestIncome": "-12049000", "nonInterestIncome": "None", "operatingExpenses": "129098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34504000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9585000", "sellingGeneralAndAdministrative": "21644000", "netIncomeFromContinuingOperations": "19831000" }, "balance": { "goodwill": "1387713000", "inventory": "None", "commonStock": "1032000", "currentDebt": "None", "investments": "None", "totalAssets": "2508292000", "longTermDebt": "610376000", "shortTermDebt": "8989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "738970000", "reportedCurrency": "USD", "retainedEarnings": "-687648000", "totalLiabilities": "1154051000", "otherCurrentAssets": "37551000", "totalCurrentAssets": "337853000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2170439000", "currentAccountsPayable": "4803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "628135000", "totalShareholderEquity": "814514000", "capitalLeaseObligations": "12009000", "otherCurrentLiabilities": "61098000", "totalCurrentLiabilities": "119462000", "otherNonCurrentLiabilities": "14964000", "totalNonCurrentLiabilities": "1034589000", "cashAndShortTermInvestments": "202243000", "commonStockSharesOutstanding": "105168000", "intangibleAssetsExcludingGoodwill": "738970000", "cashAndCashEquivalentsAtCarryingValue": "202243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19831000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43245000", "capitalExpenditures": "2411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42466000", "cashflowFromInvestment": "-2411000", "stockBasedCompensation": "4138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9585000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 261648000, "cost_of_revenue": 77953000, "gross_profit": 183695000, "ebit": 28327000, "ebitda": 46401000, "pretax_income": 16191000, "tax_provision": 6865000, "net_income": 4179000, "net_income_to_common": 4179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204319000, "total_current_assets": 342242000, "total_assets": 2524887000, "short_term_debt": 8849000, "long_term_debt": 611346000, "total_debt": 620195000, "total_liabilities": 1175833000, "total_equity": 824535000, "shares_outstanding": 108280000, "goodwill_and_intangibles": 2135135000 }, "cash_flow": { "operating_cash_flow": -5587000, "capital_expenditure": 3169000, "free_cash_flow": -2418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30752, "ticker_id": 5092, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28327000", "ebitda": "46401000", "netIncome": "4179000", "grossProfit": "183695000", "depreciation": "None", "totalRevenue": "261648000", "costOfRevenue": "77953000", "interestIncome": "None", "incomeBeforeTax": "16191000", "interestExpense": "12136000", "operatingIncome": "36969000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6865000", "reportedCurrency": "USD", "netInterestIncome": "-12136000", "nonInterestIncome": "None", "operatingExpenses": "146726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24123000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18074000", "sellingGeneralAndAdministrative": "38085000", "netIncomeFromContinuingOperations": "9326000" }, "balance": { "goodwill": "1386229000", "inventory": "None", "commonStock": "1071000", "currentDebt": "None", "investments": "None", "totalAssets": "2524887000", "longTermDebt": "611346000", "shortTermDebt": "8849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "748906000", "reportedCurrency": "USD", "retainedEarnings": "-701092000", "totalLiabilities": "1175833000", "otherCurrentAssets": "38236000", "totalCurrentAssets": "342242000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2182645000", "currentAccountsPayable": "6609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629516000", "totalShareholderEquity": "824535000", "capitalLeaseObligations": "12420000", "otherCurrentLiabilities": "76907000", "totalCurrentLiabilities": "138570000", "otherNonCurrentLiabilities": "14893000", "totalNonCurrentLiabilities": "1037263000", "cashAndShortTermInvestments": "204319000", "commonStockSharesOutstanding": "108280000", "intangibleAssetsExcludingGoodwill": "748906000", "cashAndCashEquivalentsAtCarryingValue": "204319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9399000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5587000", "capitalExpenditures": "3169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42890000", "cashflowFromInvestment": "-3169000", "stockBasedCompensation": "13972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 261648000, "cost_of_revenue": 77953000, "gross_profit": 183695000, "research_and_development": 24123000, "selling_general_admin": 38085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28327000, "depreciation_amortisation": 18074000, "ebitda": 46401000, "interest_expense": 12136000, "interest_income": null, "other_non_operating": null, "pretax_income": 16191000, "tax_provision": 6865000, "effective_tax_rate": null, "net_income": 4179000, "net_income_continuing_ops": 9326000, "net_income_to_common": 4179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204319000, "short_term_investments": null, "net_receivables": 99687000, "inventory": null, "other_current_assets": null, "total_current_assets": 342242000, "net_ppe": null, "goodwill": 1386229000, "intangible_assets": 748906000, "goodwill_and_intangibles": 2135135000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2182645000, "total_assets": 2524887000, "short_term_debt": 8849000, "accounts_payable": 6609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138570000, "long_term_debt": 611346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1037263000, "total_liabilities": 1175833000, "total_debt": 620195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -701092000, "total_equity": 824535000, "shares_outstanding": 108280000, "operating_cash_flow": -5587000, "stock_based_compensation": 13972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3169000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42890000, "free_cash_flow": -2418000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28327000", "ebitda": "46401000", "netIncome": "4179000", "grossProfit": "183695000", "depreciation": "None", "totalRevenue": "261648000", "costOfRevenue": "77953000", "interestIncome": "None", "incomeBeforeTax": "16191000", "interestExpense": "12136000", "operatingIncome": "36969000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6865000", "reportedCurrency": "USD", "netInterestIncome": "-12136000", "nonInterestIncome": "None", "operatingExpenses": "146726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24123000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18074000", "sellingGeneralAndAdministrative": "38085000", "netIncomeFromContinuingOperations": "9326000" }, "balance": { "goodwill": "1386229000", "inventory": "None", "commonStock": "1071000", "currentDebt": "None", "investments": "None", "totalAssets": "2524887000", "longTermDebt": "611346000", "shortTermDebt": "8849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "748906000", "reportedCurrency": "USD", "retainedEarnings": "-701092000", "totalLiabilities": "1175833000", "otherCurrentAssets": "38236000", "totalCurrentAssets": "342242000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2182645000", "currentAccountsPayable": "6609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629516000", "totalShareholderEquity": "824535000", "capitalLeaseObligations": "12420000", "otherCurrentLiabilities": "76907000", "totalCurrentLiabilities": "138570000", "otherNonCurrentLiabilities": "14893000", "totalNonCurrentLiabilities": "1037263000", "cashAndShortTermInvestments": "204319000", "commonStockSharesOutstanding": "108280000", "intangibleAssetsExcludingGoodwill": "748906000", "cashAndCashEquivalentsAtCarryingValue": "204319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9399000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5587000", "capitalExpenditures": "3169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42890000", "cashflowFromInvestment": "-3169000", "stockBasedCompensation": "13972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18074000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 273605000, "cost_of_revenue": 79552000, "gross_profit": 194053000, "ebit": -835289000, "ebitda": -816977000, "pretax_income": -845098000, "tax_provision": 4161000, "net_income": -613199000, "net_income_to_common": -613199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252057000, "total_current_assets": 383329000, "total_assets": 2589412000, "short_term_debt": 8302000, "long_term_debt": 612231000, "total_debt": 620533000, "total_liabilities": 1222549000, "total_equity": 852562000, "shares_outstanding": 120092000, "goodwill_and_intangibles": 2153408000 }, "cash_flow": { "operating_cash_flow": 93494000, "capital_expenditure": 1619000, "free_cash_flow": 95113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30754, "ticker_id": 5092, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-835289000", "ebitda": "-816977000", "netIncome": "-613199000", "grossProfit": "194053000", "depreciation": "None", "totalRevenue": "273605000", "costOfRevenue": "79552000", "interestIncome": "None", "incomeBeforeTax": "-845098000", "interestExpense": "9809000", "operatingIncome": "-838187000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4161000", "reportedCurrency": "USD", "netInterestIncome": "-9809000", "nonInterestIncome": "None", "operatingExpenses": "1032240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24880000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18312000", "sellingGeneralAndAdministrative": "33251000", "netIncomeFromContinuingOperations": "-849259000" }, "balance": { "goodwill": "1389002000", "inventory": "None", "commonStock": "1398000", "currentDebt": "None", "investments": "None", "totalAssets": "2589412000", "longTermDebt": "612231000", "shortTermDebt": "8302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "764406000", "reportedCurrency": "USD", "retainedEarnings": "-705271000", "totalLiabilities": "1222549000", "otherCurrentAssets": "28725000", "totalCurrentAssets": "383329000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2206083000", "currentAccountsPayable": "6830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "631901000", "totalShareholderEquity": "852562000", "capitalLeaseObligations": "13920000", "otherCurrentLiabilities": "113482000", "totalCurrentLiabilities": "182992000", "otherNonCurrentLiabilities": "2025000", "totalNonCurrentLiabilities": "1039557000", "cashAndShortTermInvestments": "252057000", "commonStockSharesOutstanding": "120092000", "intangibleAssetsExcludingGoodwill": "764406000", "cashAndCashEquivalentsAtCarryingValue": "252057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-613410000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93494000", "capitalExpenditures": "1619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106746000", "cashflowFromInvestment": "-19054000", "stockBasedCompensation": "10158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 273605000, "cost_of_revenue": 79552000, "gross_profit": 194053000, "research_and_development": 24880000, "selling_general_admin": 33251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -835289000, "depreciation_amortisation": 18312000, "ebitda": -816977000, "interest_expense": 9809000, "interest_income": null, "other_non_operating": null, "pretax_income": -845098000, "tax_provision": 4161000, "effective_tax_rate": null, "net_income": -613199000, "net_income_continuing_ops": -849259000, "net_income_to_common": -613199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252057000, "short_term_investments": null, "net_receivables": 102547000, "inventory": null, "other_current_assets": null, "total_current_assets": 383329000, "net_ppe": null, "goodwill": 1389002000, "intangible_assets": 764406000, "goodwill_and_intangibles": 2153408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2206083000, "total_assets": 2589412000, "short_term_debt": 8302000, "accounts_payable": 6830000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182992000, "long_term_debt": 612231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1039557000, "total_liabilities": 1222549000, "total_debt": 620533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -705271000, "total_equity": 852562000, "shares_outstanding": 120092000, "operating_cash_flow": 93494000, "stock_based_compensation": 10158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1619000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19054000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106746000, "free_cash_flow": 95113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-835289000", "ebitda": "-816977000", "netIncome": "-613199000", "grossProfit": "194053000", "depreciation": "None", "totalRevenue": "273605000", "costOfRevenue": "79552000", "interestIncome": "None", "incomeBeforeTax": "-845098000", "interestExpense": "9809000", "operatingIncome": "-838187000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4161000", "reportedCurrency": "USD", "netInterestIncome": "-9809000", "nonInterestIncome": "None", "operatingExpenses": "1032240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24880000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18312000", "sellingGeneralAndAdministrative": "33251000", "netIncomeFromContinuingOperations": "-849259000" }, "balance": { "goodwill": "1389002000", "inventory": "None", "commonStock": "1398000", "currentDebt": "None", "investments": "None", "totalAssets": "2589412000", "longTermDebt": "612231000", "shortTermDebt": "8302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "764406000", "reportedCurrency": "USD", "retainedEarnings": "-705271000", "totalLiabilities": "1222549000", "otherCurrentAssets": "28725000", "totalCurrentAssets": "383329000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2206083000", "currentAccountsPayable": "6830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "631901000", "totalShareholderEquity": "852562000", "capitalLeaseObligations": "13920000", "otherCurrentLiabilities": "113482000", "totalCurrentLiabilities": "182992000", "otherNonCurrentLiabilities": "2025000", "totalNonCurrentLiabilities": "1039557000", "cashAndShortTermInvestments": "252057000", "commonStockSharesOutstanding": "120092000", "intangibleAssetsExcludingGoodwill": "764406000", "cashAndCashEquivalentsAtCarryingValue": "252057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-613410000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93494000", "capitalExpenditures": "1619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106746000", "cashflowFromInvestment": "-19054000", "stockBasedCompensation": "10158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18312000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 268615000, "cost_of_revenue": 80041000, "gross_profit": 188574000, "ebit": 51396000, "ebitda": 68420000, "pretax_income": 42314000, "tax_provision": 4628000, "net_income": 27395000, "net_income_to_common": 27395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286664000, "total_current_assets": 419585000, "total_assets": 3524240000, "short_term_debt": 7466000, "long_term_debt": 613194000, "total_debt": 620660000, "total_liabilities": 1226242000, "total_equity": 1652927000, "shares_outstanding": 126247418, "goodwill_and_intangibles": 3040204000 }, "cash_flow": { "operating_cash_flow": 32924999, "capital_expenditure": 1729999, "free_cash_flow": 34654998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30755, "ticker_id": 5092, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51396000", "ebitda": "68420000", "netIncome": "27395000", "grossProfit": "188574000", "depreciation": "None", "totalRevenue": "268615000", "costOfRevenue": "80041000", "interestIncome": "None", "incomeBeforeTax": "42314000", "interestExpense": "9082000", "operatingIncome": "51954000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4628000", "reportedCurrency": "USD", "netInterestIncome": "-9082000", "nonInterestIncome": "None", "operatingExpenses": "136620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15705000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17024000", "sellingGeneralAndAdministrative": "36329000", "netIncomeFromContinuingOperations": "37686000" }, "balance": { "goodwill": "1584546000", "inventory": "1", "commonStock": "1396000", "currentDebt": "None", "investments": "None", "totalAssets": "3524240000", "longTermDebt": "613194000", "shortTermDebt": "7466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1455658000", "reportedCurrency": "USD", "retainedEarnings": "-77113000", "totalLiabilities": "1226242000", "otherCurrentAssets": "31121000", "totalCurrentAssets": "419585000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3104655000", "currentAccountsPayable": "5839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "632266000", "totalShareholderEquity": "1652927000", "capitalLeaseObligations": "13322000", "otherCurrentLiabilities": "110867000", "totalCurrentLiabilities": "176193000", "otherNonCurrentLiabilities": "1405000", "totalNonCurrentLiabilities": "1050049000", "cashAndShortTermInvestments": "286664000", "commonStockSharesOutstanding": "126247418", "intangibleAssetsExcludingGoodwill": "1455658000", "cashAndCashEquivalentsAtCarryingValue": "286664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32924999", "capitalExpenditures": "1729999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6637000", "cashflowFromInvestment": "-1730000", "stockBasedCompensation": "2089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2303000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 268615000, "cost_of_revenue": 80041000, "gross_profit": 188574000, "research_and_development": 15705000, "selling_general_admin": 36329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51396000, "depreciation_amortisation": 17024000, "ebitda": 68420000, "interest_expense": 9082000, "interest_income": null, "other_non_operating": null, "pretax_income": 42314000, "tax_provision": 4628000, "effective_tax_rate": null, "net_income": 27395000, "net_income_continuing_ops": 37686000, "net_income_to_common": 27395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286664000, "short_term_investments": null, "net_receivables": 101800000, "inventory": 1, "other_current_assets": null, "total_current_assets": 419585000, "net_ppe": null, "goodwill": 1584546000, "intangible_assets": 1455658000, "goodwill_and_intangibles": 3040204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3104655000, "total_assets": 3524240000, "short_term_debt": 7466000, "accounts_payable": 5839000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176193000, "long_term_debt": 613194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1050049000, "total_liabilities": 1226242000, "total_debt": 620660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77113000, "total_equity": 1652927000, "shares_outstanding": 126247418, "operating_cash_flow": 32924999, "stock_based_compensation": 2089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1729999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1730000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6637000, "free_cash_flow": 34654998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51396000", "ebitda": "68420000", "netIncome": "27395000", "grossProfit": "188574000", "depreciation": "None", "totalRevenue": "268615000", "costOfRevenue": "80041000", "interestIncome": "None", "incomeBeforeTax": "42314000", "interestExpense": "9082000", "operatingIncome": "51954000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4628000", "reportedCurrency": "USD", "netInterestIncome": "-9082000", "nonInterestIncome": "None", "operatingExpenses": "136620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15705000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17024000", "sellingGeneralAndAdministrative": "36329000", "netIncomeFromContinuingOperations": "37686000" }, "balance": { "goodwill": "1584546000", "inventory": "1", "commonStock": "1396000", "currentDebt": "None", "investments": "None", "totalAssets": "3524240000", "longTermDebt": "613194000", "shortTermDebt": "7466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1455658000", "reportedCurrency": "USD", "retainedEarnings": "-77113000", "totalLiabilities": "1226242000", "otherCurrentAssets": "31121000", "totalCurrentAssets": "419585000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3104655000", "currentAccountsPayable": "5839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "632266000", "totalShareholderEquity": "1652927000", "capitalLeaseObligations": "13322000", "otherCurrentLiabilities": "110867000", "totalCurrentLiabilities": "176193000", "otherNonCurrentLiabilities": "1405000", "totalNonCurrentLiabilities": "1050049000", "cashAndShortTermInvestments": "286664000", "commonStockSharesOutstanding": "126247418", "intangibleAssetsExcludingGoodwill": "1455658000", "cashAndCashEquivalentsAtCarryingValue": "286664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32924999", "capitalExpenditures": "1729999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6637000", "cashflowFromInvestment": "-1730000", "stockBasedCompensation": "2089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2303000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17024000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 267775000, "cost_of_revenue": 81289000, "gross_profit": 186486000, "ebit": 50265000, "ebitda": 67471000, "pretax_income": 41347000, "tax_provision": 7474000, "net_income": 24617000, "net_income_to_common": 24617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262699000, "total_current_assets": 394092000, "total_assets": 3516949000, "short_term_debt": 6859000, "long_term_debt": 614181000, "total_debt": 621040000, "total_liabilities": 1253752000, "total_equity": 1604345000, "shares_outstanding": 128733487, "goodwill_and_intangibles": 3054532000 }, "cash_flow": { "operating_cash_flow": 2420000, "capital_expenditure": 2801000, "free_cash_flow": 5221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30756, "ticker_id": 5092, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50265000", "ebitda": "67471000", "netIncome": "24617000", "grossProfit": "186486000", "depreciation": "None", "totalRevenue": "267775000", "costOfRevenue": "81289000", "interestIncome": "None", "incomeBeforeTax": "41347000", "interestExpense": "8918000", "operatingIncome": "48790000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7474000", "reportedCurrency": "USD", "netInterestIncome": "-8918000", "nonInterestIncome": "None", "operatingExpenses": "137696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36017000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17206000", "sellingGeneralAndAdministrative": "20856000", "netIncomeFromContinuingOperations": "33873000" }, "balance": { "goodwill": "1584842000", "inventory": "1", "commonStock": "1392000", "currentDebt": "None", "investments": "None", "totalAssets": "3516949000", "longTermDebt": "614181000", "shortTermDebt": "6859000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1469690000", "reportedCurrency": "USD", "retainedEarnings": "-119467000", "totalLiabilities": "1253752000", "otherCurrentAssets": "30708000", "totalCurrentAssets": "394092000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3122857000", "currentAccountsPayable": "8108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "633454000", "totalShareholderEquity": "1604345000", "capitalLeaseObligations": "13523000", "otherCurrentLiabilities": "134806000", "totalCurrentLiabilities": "201173000", "otherNonCurrentLiabilities": "1620000", "totalNonCurrentLiabilities": "1052579000", "cashAndShortTermInvestments": "262699000", "commonStockSharesOutstanding": "128733487", "intangibleAssetsExcludingGoodwill": "1469690000", "cashAndCashEquivalentsAtCarryingValue": "262699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24609000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2420000", "capitalExpenditures": "2801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94366000", "cashflowFromInvestment": "-2801000", "stockBasedCompensation": "26000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267775000, "cost_of_revenue": 81289000, "gross_profit": 186486000, "research_and_development": 36017000, "selling_general_admin": 20856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50265000, "depreciation_amortisation": 17206000, "ebitda": 67471000, "interest_expense": 8918000, "interest_income": null, "other_non_operating": null, "pretax_income": 41347000, "tax_provision": 7474000, "effective_tax_rate": null, "net_income": 24617000, "net_income_continuing_ops": 33873000, "net_income_to_common": 24617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262699000, "short_term_investments": null, "net_receivables": 100685000, "inventory": 1, "other_current_assets": null, "total_current_assets": 394092000, "net_ppe": null, "goodwill": 1584842000, "intangible_assets": 1469690000, "goodwill_and_intangibles": 3054532000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3122857000, "total_assets": 3516949000, "short_term_debt": 6859000, "accounts_payable": 8108000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201173000, "long_term_debt": 614181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1052579000, "total_liabilities": 1253752000, "total_debt": 621040000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -119467000, "total_equity": 1604345000, "shares_outstanding": 128733487, "operating_cash_flow": 2420000, "stock_based_compensation": 26000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2801000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94366000, "free_cash_flow": 5221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50265000", "ebitda": "67471000", "netIncome": "24617000", "grossProfit": "186486000", "depreciation": "None", "totalRevenue": "267775000", "costOfRevenue": "81289000", "interestIncome": "None", "incomeBeforeTax": "41347000", "interestExpense": "8918000", "operatingIncome": "48790000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7474000", "reportedCurrency": "USD", "netInterestIncome": "-8918000", "nonInterestIncome": "None", "operatingExpenses": "137696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36017000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17206000", "sellingGeneralAndAdministrative": "20856000", "netIncomeFromContinuingOperations": "33873000" }, "balance": { "goodwill": "1584842000", "inventory": "1", "commonStock": "1392000", "currentDebt": "None", "investments": "None", "totalAssets": "3516949000", "longTermDebt": "614181000", "shortTermDebt": "6859000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1469690000", "reportedCurrency": "USD", "retainedEarnings": "-119467000", "totalLiabilities": "1253752000", "otherCurrentAssets": "30708000", "totalCurrentAssets": "394092000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3122857000", "currentAccountsPayable": "8108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "633454000", "totalShareholderEquity": "1604345000", "capitalLeaseObligations": "13523000", "otherCurrentLiabilities": "134806000", "totalCurrentLiabilities": "201173000", "otherNonCurrentLiabilities": "1620000", "totalNonCurrentLiabilities": "1052579000", "cashAndShortTermInvestments": "262699000", "commonStockSharesOutstanding": "128733487", "intangibleAssetsExcludingGoodwill": "1469690000", "cashAndCashEquivalentsAtCarryingValue": "262699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24609000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2420000", "capitalExpenditures": "2801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94366000", "cashflowFromInvestment": "-2801000", "stockBasedCompensation": "26000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17206000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 273637000, "cost_of_revenue": 80469000, "gross_profit": 193168000, "ebit": -6862000, "ebitda": 10341000, "pretax_income": -32070000, "tax_provision": -58000, "net_income": -26026000, "net_income_to_common": -26026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355642000, "total_current_assets": 493051000, "total_assets": 3625127000, "short_term_debt": 6921000, "long_term_debt": 615176000, "total_debt": 622097000, "total_liabilities": 1287854000, "total_equity": 1635015000, "shares_outstanding": 130687628, "goodwill_and_intangibles": 3070040000 }, "cash_flow": { "operating_cash_flow": 63417000, "capital_expenditure": 2166000, "free_cash_flow": 65583000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30757, "ticker_id": 5092, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6862000", "ebitda": "10341000", "netIncome": "-26026000", "grossProfit": "193168000", "depreciation": "None", "totalRevenue": "273637000", "costOfRevenue": "80469000", "interestIncome": "None", "incomeBeforeTax": "-32070000", "interestExpense": "4949000", "operatingIncome": "-6862000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-58000", "reportedCurrency": "USD", "netInterestIncome": "-4949000", "nonInterestIncome": "None", "operatingExpenses": "200030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30271000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17203000", "sellingGeneralAndAdministrative": "79943000", "netIncomeFromContinuingOperations": "-32012000" }, "balance": { "goodwill": "1585750000", "inventory": "-8288000", "commonStock": "1385000", "currentDebt": "None", "investments": "None", "totalAssets": "3625127000", "longTermDebt": "615176000", "shortTermDebt": "6921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1484290000", "reportedCurrency": "USD", "retainedEarnings": "-144084000", "totalLiabilities": "1287854000", "otherCurrentAssets": "34732000", "totalCurrentAssets": "493051000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "8288000", "currentNetReceivables": "102677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132076000", "currentAccountsPayable": "4611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "635370000", "totalShareholderEquity": "1635015000", "capitalLeaseObligations": "14444000", "otherCurrentLiabilities": "183670000", "totalCurrentLiabilities": "244909000", "otherNonCurrentLiabilities": "1434000", "totalNonCurrentLiabilities": "1042945000", "cashAndShortTermInvestments": "355642000", "commonStockSharesOutstanding": "130687628", "intangibleAssetsExcludingGoodwill": "1484290000", "cashAndCashEquivalentsAtCarryingValue": "355642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26026000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63417000", "capitalExpenditures": "2166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140536000", "cashflowFromInvestment": "-2166000", "stockBasedCompensation": "20678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 273637000, "cost_of_revenue": 80469000, "gross_profit": 193168000, "research_and_development": 30271000, "selling_general_admin": 79943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6862000, "depreciation_amortisation": 17203000, "ebitda": 10341000, "interest_expense": 4949000, "interest_income": null, "other_non_operating": null, "pretax_income": -32070000, "tax_provision": -58000, "effective_tax_rate": null, "net_income": -26026000, "net_income_continuing_ops": -32012000, "net_income_to_common": -26026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355642000, "short_term_investments": 8288000, "net_receivables": 102677000, "inventory": -8288000, "other_current_assets": null, "total_current_assets": 493051000, "net_ppe": null, "goodwill": 1585750000, "intangible_assets": 1484290000, "goodwill_and_intangibles": 3070040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3132076000, "total_assets": 3625127000, "short_term_debt": 6921000, "accounts_payable": 4611000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244909000, "long_term_debt": 615176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1042945000, "total_liabilities": 1287854000, "total_debt": 622097000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144084000, "total_equity": 1635015000, "shares_outstanding": 130687628, "operating_cash_flow": 63417000, "stock_based_compensation": 20678000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2166000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140536000, "free_cash_flow": 65583000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6862000", "ebitda": "10341000", "netIncome": "-26026000", "grossProfit": "193168000", "depreciation": "None", "totalRevenue": "273637000", "costOfRevenue": "80469000", "interestIncome": "None", "incomeBeforeTax": "-32070000", "interestExpense": "4949000", "operatingIncome": "-6862000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-58000", "reportedCurrency": "USD", "netInterestIncome": "-4949000", "nonInterestIncome": "None", "operatingExpenses": "200030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30271000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17203000", "sellingGeneralAndAdministrative": "79943000", "netIncomeFromContinuingOperations": "-32012000" }, "balance": { "goodwill": "1585750000", "inventory": "-8288000", "commonStock": "1385000", "currentDebt": "None", "investments": "None", "totalAssets": "3625127000", "longTermDebt": "615176000", "shortTermDebt": "6921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1484290000", "reportedCurrency": "USD", "retainedEarnings": "-144084000", "totalLiabilities": "1287854000", "otherCurrentAssets": "34732000", "totalCurrentAssets": "493051000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "8288000", "currentNetReceivables": "102677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132076000", "currentAccountsPayable": "4611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "635370000", "totalShareholderEquity": "1635015000", "capitalLeaseObligations": "14444000", "otherCurrentLiabilities": "183670000", "totalCurrentLiabilities": "244909000", "otherNonCurrentLiabilities": "1434000", "totalNonCurrentLiabilities": "1042945000", "cashAndShortTermInvestments": "355642000", "commonStockSharesOutstanding": "130687628", "intangibleAssetsExcludingGoodwill": "1484290000", "cashAndCashEquivalentsAtCarryingValue": "355642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26026000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63417000", "capitalExpenditures": "2166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140536000", "cashflowFromInvestment": "-2166000", "stockBasedCompensation": "20678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17203000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 275510000, "cost_of_revenue": 80049000, "gross_profit": 195461000, "ebit": 30252000, "ebitda": 47379000, "pretax_income": 24996000, "tax_provision": 1872000, "net_income": 16671000, "net_income_to_common": 16671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439184000, "total_current_assets": 584143000, "total_assets": 3733193000, "short_term_debt": 7142000, "long_term_debt": 616179000, "total_debt": 623321000, "total_liabilities": 1253034000, "total_equity": 1689723000, "shares_outstanding": 131306000, "goodwill_and_intangibles": 3079853000 }, "cash_flow": { "operating_cash_flow": 62569000, "capital_expenditure": 3559000, "free_cash_flow": 66128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30759, "ticker_id": 5092, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30252000", "ebitda": "47379000", "netIncome": "16671000", "grossProfit": "195461000", "depreciation": "None", "totalRevenue": "275510000", "costOfRevenue": "80049000", "interestIncome": "None", "incomeBeforeTax": "24996000", "interestExpense": "5256000", "operatingIncome": "30000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1872000", "reportedCurrency": "USD", "netInterestIncome": "-5256000", "nonInterestIncome": "None", "operatingExpenses": "165461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30909000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17127000", "sellingGeneralAndAdministrative": "48577000", "netIncomeFromContinuingOperations": "23124000" }, "balance": { "goodwill": "1584062000", "inventory": "None", "commonStock": "1380000", "currentDebt": "None", "investments": "None", "totalAssets": "3733193000", "longTermDebt": "616179000", "shortTermDebt": "7142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1495791000", "reportedCurrency": "USD", "retainedEarnings": "-118058000", "totalLiabilities": "1253034000", "otherCurrentAssets": "37694000", "totalCurrentAssets": "584143000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3149050000", "currentAccountsPayable": "5351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "636573000", "totalShareholderEquity": "1689723000", "capitalLeaseObligations": "14644000", "otherCurrentLiabilities": "126036000", "totalCurrentLiabilities": "196877000", "otherNonCurrentLiabilities": "14458000", "totalNonCurrentLiabilities": "1056157000", "cashAndShortTermInvestments": "439184000", "commonStockSharesOutstanding": "131306000", "intangibleAssetsExcludingGoodwill": "1495791000", "cashAndCashEquivalentsAtCarryingValue": "439184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16671000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "38181000", "operatingCashflow": "62569000", "capitalExpenditures": "3559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3655000", "cashflowFromInvestment": "-3502000", "stockBasedCompensation": "21528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275510000, "cost_of_revenue": 80049000, "gross_profit": 195461000, "research_and_development": 30909000, "selling_general_admin": 48577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30252000, "depreciation_amortisation": 17127000, "ebitda": 47379000, "interest_expense": 5256000, "interest_income": null, "other_non_operating": null, "pretax_income": 24996000, "tax_provision": 1872000, "effective_tax_rate": null, "net_income": 16671000, "net_income_continuing_ops": 23124000, "net_income_to_common": 16671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439184000, "short_term_investments": null, "net_receivables": 107265000, "inventory": null, "other_current_assets": null, "total_current_assets": 584143000, "net_ppe": null, "goodwill": 1584062000, "intangible_assets": 1495791000, "goodwill_and_intangibles": 3079853000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3149050000, "total_assets": 3733193000, "short_term_debt": 7142000, "accounts_payable": 5351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196877000, "long_term_debt": 616179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1056157000, "total_liabilities": 1253034000, "total_debt": 623321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -118058000, "total_equity": 1689723000, "shares_outstanding": 131306000, "operating_cash_flow": 62569000, "stock_based_compensation": 21528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3559000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3502000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3655000, "free_cash_flow": 66128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30252000", "ebitda": "47379000", "netIncome": "16671000", "grossProfit": "195461000", "depreciation": "None", "totalRevenue": "275510000", "costOfRevenue": "80049000", "interestIncome": "None", "incomeBeforeTax": "24996000", "interestExpense": "5256000", "operatingIncome": "30000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1872000", "reportedCurrency": "USD", "netInterestIncome": "-5256000", "nonInterestIncome": "None", "operatingExpenses": "165461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30909000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17127000", "sellingGeneralAndAdministrative": "48577000", "netIncomeFromContinuingOperations": "23124000" }, "balance": { "goodwill": "1584062000", "inventory": "None", "commonStock": "1380000", "currentDebt": "None", "investments": "None", "totalAssets": "3733193000", "longTermDebt": "616179000", "shortTermDebt": "7142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1495791000", "reportedCurrency": "USD", "retainedEarnings": "-118058000", "totalLiabilities": "1253034000", "otherCurrentAssets": "37694000", "totalCurrentAssets": "584143000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3149050000", "currentAccountsPayable": "5351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "636573000", "totalShareholderEquity": "1689723000", "capitalLeaseObligations": "14644000", "otherCurrentLiabilities": "126036000", "totalCurrentLiabilities": "196877000", "otherNonCurrentLiabilities": "14458000", "totalNonCurrentLiabilities": "1056157000", "cashAndShortTermInvestments": "439184000", "commonStockSharesOutstanding": "131306000", "intangibleAssetsExcludingGoodwill": "1495791000", "cashAndCashEquivalentsAtCarryingValue": "439184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16671000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "38181000", "operatingCashflow": "62569000", "capitalExpenditures": "3559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3655000", "cashflowFromInvestment": "-3502000", "stockBasedCompensation": "21528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17127000", "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": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "income_statement": { "revenue": 259735000, "cost_of_revenue": 76737000, "gross_profit": 182998000, "ebit": 21171000, "ebitda": 38138000, "pretax_income": 12092000, "tax_provision": 2743000, "net_income": 6753000, "net_income_to_common": 6753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 381019000, "total_current_assets": 526945000, "total_assets": 3692297000, "short_term_debt": 7813000, "long_term_debt": 617189000, "total_debt": 625002000, "total_liabilities": 1245965000, "total_equity": 1665304000, "shares_outstanding": 131615186, "goodwill_and_intangibles": 3093317000 }, "cash_flow": { "operating_cash_flow": 42711000, "capital_expenditure": 2399000, "free_cash_flow": 45110000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30760, "ticker_id": 5092, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:49:45.150668+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21171000", "ebitda": "38138000", "netIncome": "6753000", "grossProfit": "182998000", "depreciation": "None", "totalRevenue": "259735000", "costOfRevenue": "76737000", "interestIncome": "None", "incomeBeforeTax": "12092000", "interestExpense": "6110000", "operatingIncome": "21171000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2743000", "reportedCurrency": "USD", "netInterestIncome": "-6110000", "nonInterestIncome": "None", "operatingExpenses": "161827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36233000", "otherNonOperatingIncome": "-2969000", "costofGoodsAndServicesSold": "76737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16967000", "sellingGeneralAndAdministrative": "43298000", "netIncomeFromContinuingOperations": "9349000" }, "balance": { "goodwill": "1585281000", "inventory": "None", "commonStock": "1378000", "currentDebt": "None", "investments": "None", "totalAssets": "3692297000", "longTermDebt": "617189000", "shortTermDebt": "7813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1508036000", "reportedCurrency": "USD", "retainedEarnings": "-134729000", "totalLiabilities": "1245965000", "otherCurrentAssets": "41894000", "totalCurrentAssets": "526945000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3165352000", "currentAccountsPayable": "8372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15654000", "shortLongTermDebtTotal": "638888000", "totalShareholderEquity": "1665304000", "capitalLeaseObligations": "15949000", "otherCurrentLiabilities": "117428000", "totalCurrentLiabilities": "186541000", "otherNonCurrentLiabilities": "14763000", "totalNonCurrentLiabilities": "1059424000", "cashAndShortTermInvestments": "381019000", "commonStockSharesOutstanding": "131615186", "intangibleAssetsExcludingGoodwill": "1508036000", "cashAndCashEquivalentsAtCarryingValue": "381019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6752000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11634000", "operatingCashflow": "42711000", "capitalExpenditures": "2399000", "changeInReceivables": "-4947000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38532000", "cashflowFromInvestment": "-12276000", "stockBasedCompensation": "33548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8097000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259735000, "cost_of_revenue": 76737000, "gross_profit": 182998000, "research_and_development": 36233000, "selling_general_admin": 43298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21171000, "depreciation_amortisation": 16967000, "ebitda": 38138000, "interest_expense": 6110000, "interest_income": null, "other_non_operating": null, "pretax_income": 12092000, "tax_provision": 2743000, "effective_tax_rate": null, "net_income": 6753000, "net_income_continuing_ops": 9349000, "net_income_to_common": 6753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 381019000, "short_term_investments": null, "net_receivables": 104032000, "inventory": null, "other_current_assets": null, "total_current_assets": 526945000, "net_ppe": null, "goodwill": 1585281000, "intangible_assets": 1508036000, "goodwill_and_intangibles": 3093317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3165352000, "total_assets": 3692297000, "short_term_debt": 7813000, "accounts_payable": 8372000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186541000, "long_term_debt": 617189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1059424000, "total_liabilities": 1245965000, "total_debt": 625002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -134729000, "total_equity": 1665304000, "shares_outstanding": 131615186, "operating_cash_flow": 42711000, "stock_based_compensation": 33548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12276000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38532000, "free_cash_flow": 45110000, "net_change_in_cash": -8097000 }, "raw_data": { "income": { "ebit": "21171000", "ebitda": "38138000", "netIncome": "6753000", "grossProfit": "182998000", "depreciation": "None", "totalRevenue": "259735000", "costOfRevenue": "76737000", "interestIncome": "None", "incomeBeforeTax": "12092000", "interestExpense": "6110000", "operatingIncome": "21171000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2743000", "reportedCurrency": "USD", "netInterestIncome": "-6110000", "nonInterestIncome": "None", "operatingExpenses": "161827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36233000", "otherNonOperatingIncome": "-2969000", "costofGoodsAndServicesSold": "76737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16967000", "sellingGeneralAndAdministrative": "43298000", "netIncomeFromContinuingOperations": "9349000" }, "balance": { "goodwill": "1585281000", "inventory": "None", "commonStock": "1378000", "currentDebt": "None", "investments": "None", "totalAssets": "3692297000", "longTermDebt": "617189000", "shortTermDebt": "7813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1508036000", "reportedCurrency": "USD", "retainedEarnings": "-134729000", "totalLiabilities": "1245965000", "otherCurrentAssets": "41894000", "totalCurrentAssets": "526945000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3165352000", "currentAccountsPayable": "8372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15654000", "shortLongTermDebtTotal": "638888000", "totalShareholderEquity": "1665304000", "capitalLeaseObligations": "15949000", "otherCurrentLiabilities": "117428000", "totalCurrentLiabilities": "186541000", "otherNonCurrentLiabilities": "14763000", "totalNonCurrentLiabilities": "1059424000", "cashAndShortTermInvestments": "381019000", "commonStockSharesOutstanding": "131615186", "intangibleAssetsExcludingGoodwill": "1508036000", "cashAndCashEquivalentsAtCarryingValue": "381019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6752000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11634000", "operatingCashflow": "42711000", "capitalExpenditures": "2399000", "changeInReceivables": "-4947000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38532000", "cashflowFromInvestment": "-12276000", "stockBasedCompensation": "33548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8097000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17852000", "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" ] } } }