{ "ticker": { "uuid": "0c9fac3c-810e-4571-8149-5a96071b5918", "symbol": "SATS", "name": "EchoStar Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/0c9fac3c-810e-4571-8149-5a96071b5918/", "api_url": "https://sharemaestro.com/factors/api/tickers/0c9fac3c-810e-4571-8149-5a96071b5918/" }, "ticker_metadata": { "id": 8126, "uuid": "0c9fac3c-810e-4571-8149-5a96071b5918", "symbol": "SATS", "name": "EchoStar Corporation", "asset_type": "equity", "market_cap": 37441008000, "stock_exchange_id": 2, "industry": "Telecom Services", "sector": "Communication Services", "description": "EchoStar Corporation provides broadband satellite technologies and broadband Internet services. The company is headquartered in Englewood, Colorado.", "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": "0c9fac3c-810e-4571-8149-5a96071b5918", "symbol": "SATS", "name": "EchoStar Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/0c9fac3c-810e-4571-8149-5a96071b5918/", "api_url": "https://sharemaestro.com/factors/api/tickers/0c9fac3c-810e-4571-8149-5a96071b5918/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.28, "value": 0.25, "quality": 0.06, "momentum": 0.98, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 116.28, "market_cap": 33606547920, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -2.5645, "piotroski_f_score": 2, "momentum_12_1": 6.274, "volatility_252d": 1.2863 }, "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": "2026-06-07T06:47:23.407991+00:00", "batch_id": "" }, "size": { "price_close": 116.28, "market_cap": 33606547920, "market_cap_usd": 33606547920, "enterprise_value": 57563235920, "shares_outstanding": 289014000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 5.9678, "ptbv_ratio": 6.0226, "ps_ratio": 2.2703, "pcf_ratio": null, "pfcf_ratio": 28.7657, "ev_ebitda": null, "ev_ebit": -3.3929, "ev_sales": 3.8887, "ev_fcf": 49.2716, "earnings_yield": null, "fcf_yield": 0.0203, "price_to_sales": 2.2703, "price_to_book": 5.9678, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2572 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2708, "operating_margin": -1.1461, "net_margin": -0.9756, "ebitda_margin": -1.0608, "fcf_margin": 0.0789, "roe": -2.5645, "roa": -0.349, "roic": -0.4301, "roc_greenblatt": null, "asset_turnover": 0.3578, "cash_conversion": -0.0809, "accruals_ratio": -0.3474, "sbc_to_revenue": 0.0002, "piotroski_f_score": 2, "altman_z_score": -0.7712, "earnings_stability_5y": 2.4122, "revenue_stability_5y": 0.5963, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0969, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.3393, "net_debt_to_ebitda": -1.5257, "debt_to_assets": 0.6115, "interest_coverage": -9.2795, "current_ratio": 0.3017, "quick_ratio": 0.2681, "net_debt": 23956688000, "local_beta": -0.0014, "volatility_252d": 1.2863, "volatility_60d": 1.2101, "max_drawdown_12m": -0.1602, "risk_adjusted_momentum": 4.8777 }, "growth": { "revenue_growth_1y": -0.056, "revenue_growth_3y_cagr": -0.0697, "revenue_growth_5y_cagr": 0.5137, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5508, "book_value_growth_1y": -0.7279, "revenue_growth": -0.056, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0855, "price_return_3m": 0.0945, "price_return_6m": 0.418, "price_return_9m": 0.7293, "price_return_12m": 5.6522, "price_return_12m_ex1m": 6.274, "momentum_6m": 0.418, "momentum_12m": 5.6522, "momentum_12_1": 6.274, "distance_from_52w_high": -0.1527, "distance_from_52w_low": 5.905, "relative_strength": 5.4942 }, "raw_ttm": { "revenue_ttm": 14802720000, "gross_profit_ttm": 4008929000, "ebit_ttm": -16965948000, "ebitda_ttm": -15702131000, "net_income_ttm": -14441396000, "eps_diluted_ttm": -49.9678, "operating_cash_flow_ttm": -67845000, "capital_expenditure_ttm": 1236130000, "fcf_ttm": 1168285000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1828318000, "cash_and_equivalents": 1343780000, "total_current_assets": 3549440000, "total_current_liabilities": 11765754000, "net_ppe": null, "total_assets": 41375692000, "total_debt": 25300468000, "total_equity": 5631310000, "net_working_capital": -2274900000, "book_value_per_share": 19.4846, "retained_earnings": -3025628000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5580074000, "tangible_book_per_share": 19.3073 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 72, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 98, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 75, "rank_fcf_margin": 74, "rank_piotroski": 98, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 2 }, "composites": { "value_composite": 75, "quality_composite": 94, "momentum_composite": 2, "growth_composite": 83, "yield_composite": 96, "svqf_composite": 67, "vc1_composite": 74, "vc2_composite": 82, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.1225, "os_score": 0.28, "value_percentile": 0.25, "quality_percentile": 0.06, "momentum_percentile": 0.98, "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": 86, "small_cap_core_rank": null, "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": 972, "ticker_id": 8126, "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": "2026-06-07T06:47:23.407991+00:00", "batch_id": "", "os_score_delta": null, "price_close": 116.28, "market_cap": 33606547920, "market_cap_usd": 33606547920, "enterprise_value": 57563235920, "shares_outstanding": 289014000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.96780286, "ptbv_ratio": 6.02259897, "ps_ratio": 2.27029545, "pcf_ratio": null, "pfcf_ratio": 28.76571035, "ev_ebitda": null, "ev_ebit": -3.39286882, "ev_sales": 3.88869315, "ev_fcf": 49.2715698, "earnings_yield": null, "fcf_yield": 0.02029568, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27082381, "operating_margin": -1.1461372, "net_margin": -0.9755907, "ebitda_margin": -1.06075985, "fcf_margin": 0.07892367, "roe": -2.56448251, "roa": -0.34903092, "roic": -0.43005481, "roc_greenblatt": null, "asset_turnover": 0.35776368, "cash_conversion": -0.08089834, "accruals_ratio": -0.34739119, "sbc_to_revenue": 0.00017726, "debt_to_equity": 6.33925126, "net_debt_to_ebitda": -1.52569661, "debt_to_assets": 0.61148145, "interest_coverage": -9.2795389, "current_ratio": 0.30167552, "quick_ratio": 0.26809306, "net_debt": 23956688000, "revenue_growth_1y": -0.05597493, "revenue_growth_3y_cagr": -0.06966087, "revenue_growth_5y_cagr": 0.51373906, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.55077071, "book_value_growth_1y": -0.72785771, "piotroski_f_score": 2, "altman_z_score": -0.77121597, "earnings_stability_5y": 2.412182, "revenue_stability_5y": 0.596299, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08548958, "price_return_3m": 0.09450301, "price_return_6m": 0.41804878, "price_return_9m": 0.72932778, "price_return_12m": 5.65217391, "price_return_12m_ex1m": 6.27402746, "distance_from_52w_high": -0.15266341, "distance_from_52w_low": 5.90498812, "relative_strength": 5.49423286, "local_beta": -0.0014, "volatility_252d": 1.286255, "volatility_60d": 1.210072, "max_drawdown_12m": -0.1601581, "revenue_ttm": 14802720000, "gross_profit_ttm": 4008929000, "ebit_ttm": -16965948000, "ebitda_ttm": -15702131000, "net_income_ttm": -14441396000, "eps_diluted_ttm": -49.96780779, "operating_cash_flow_ttm": -67845000, "capital_expenditure_ttm": 1236130000, "fcf_ttm": 1168285000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1828318000, "cash_and_equivalents": 1343780000, "total_current_assets": 3549440000, "total_current_liabilities": 11765754000, "net_ppe": null, "total_assets": 41375692000, "total_debt": 25300468000, "total_equity": 5631310000, "net_working_capital": -2274900000, "book_value_per_share": 19.48455784, "retained_earnings": -3025628000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5580074000, "tangible_book_per_share": 19.30727923, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 72, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 98, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 75, "rank_fcf_margin": 74, "rank_piotroski": 98, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 2, "value_composite": 75, "quality_composite": 94, "momentum_composite": 2, "growth_composite": 83, "yield_composite": 96, "svqf_composite": 67, "vc1_composite": 74, "vc2_composite": 82, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": null, "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": 116.28, "os": 0.28, "value": 0.25, "quality": 0.06, "momentum": 0.98, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -2.5645, "momentum_12_1": 6.274, "complete_fields": { "id": 972, "ticker_id": 8126, "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": "2026-06-07T06:47:23.407991+00:00", "batch_id": "", "os_score_delta": null, "price_close": 116.28, "market_cap": 33606547920, "market_cap_usd": 33606547920, "enterprise_value": 57563235920, "shares_outstanding": 289014000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.96780286, "ptbv_ratio": 6.02259897, "ps_ratio": 2.27029545, "pcf_ratio": null, "pfcf_ratio": 28.76571035, "ev_ebitda": null, "ev_ebit": -3.39286882, "ev_sales": 3.88869315, "ev_fcf": 49.2715698, "earnings_yield": null, "fcf_yield": 0.02029568, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27082381, "operating_margin": -1.1461372, "net_margin": -0.9755907, "ebitda_margin": -1.06075985, "fcf_margin": 0.07892367, "roe": -2.56448251, "roa": -0.34903092, "roic": -0.43005481, "roc_greenblatt": null, "asset_turnover": 0.35776368, "cash_conversion": -0.08089834, "accruals_ratio": -0.34739119, "sbc_to_revenue": 0.00017726, "debt_to_equity": 6.33925126, "net_debt_to_ebitda": -1.52569661, "debt_to_assets": 0.61148145, "interest_coverage": -9.2795389, "current_ratio": 0.30167552, "quick_ratio": 0.26809306, "net_debt": 23956688000, "revenue_growth_1y": -0.05597493, "revenue_growth_3y_cagr": -0.06966087, "revenue_growth_5y_cagr": 0.51373906, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.55077071, "book_value_growth_1y": -0.72785771, "piotroski_f_score": 2, "altman_z_score": -0.77121597, "earnings_stability_5y": 2.412182, "revenue_stability_5y": 0.596299, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08548958, "price_return_3m": 0.09450301, "price_return_6m": 0.41804878, "price_return_9m": 0.72932778, "price_return_12m": 5.65217391, "price_return_12m_ex1m": 6.27402746, "distance_from_52w_high": -0.15266341, "distance_from_52w_low": 5.90498812, "relative_strength": 5.49423286, "local_beta": -0.0014, "volatility_252d": 1.286255, "volatility_60d": 1.210072, "max_drawdown_12m": -0.1601581, "revenue_ttm": 14802720000, "gross_profit_ttm": 4008929000, "ebit_ttm": -16965948000, "ebitda_ttm": -15702131000, "net_income_ttm": -14441396000, "eps_diluted_ttm": -49.96780779, "operating_cash_flow_ttm": -67845000, "capital_expenditure_ttm": 1236130000, "fcf_ttm": 1168285000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1828318000, "cash_and_equivalents": 1343780000, "total_current_assets": 3549440000, "total_current_liabilities": 11765754000, "net_ppe": null, "total_assets": 41375692000, "total_debt": 25300468000, "total_equity": 5631310000, "net_working_capital": -2274900000, "book_value_per_share": 19.48455784, "retained_earnings": -3025628000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5580074000, "tangible_book_per_share": 19.30727923, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 72, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 98, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 75, "rank_fcf_margin": 74, "rank_piotroski": 98, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 2, "value_composite": 75, "quality_composite": 94, "momentum_composite": 2, "growth_composite": 83, "yield_composite": 96, "svqf_composite": 67, "vc1_composite": 74, "vc2_composite": 82, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": null, "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 15004989000, "cost_of_revenue": 11130322000, "gross_profit": 3874667000, "ebit": -17371601000, "ebitda": -15786052000, "pretax_income": -18893314000, "tax_provision": -4386375000, "net_income": -14497180000, "net_income_to_common": -14497180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1883074000, "total_current_assets": 5133171000, "total_assets": 43016355000, "short_term_debt": 8208115000, "long_term_debt": 18658602000, "total_debt": 26866717000, "total_liabilities": 37204357000, "total_equity": 5765784000, "shares_outstanding": 287589000, "goodwill_and_intangibles": 54413000 }, "cash_flow": { "operating_cash_flow": -99374000, "capital_expenditure": 965730000, "free_cash_flow": 866356000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164370, "ticker_id": 8126, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17371601000", "ebitda": "-15786052000", "netIncome": "-14497180000", "grossProfit": "3874667000", "depreciation": "None", "totalRevenue": "15004989000", "costOfRevenue": "11130322000", "interestIncome": "228733000", "incomeBeforeTax": "-18893314000", "interestExpense": "1521713000", "operatingIncome": "-91135000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4386375000", "reportedCurrency": "USD", "netInterestIncome": "-1292980000", "nonInterestIncome": "None", "operatingExpenses": "3965802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11130322000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1585549000", "sellingGeneralAndAdministrative": "2380253000", "netIncomeFromContinuingOperations": "-14506939000" }, "balance": { "goodwill": "None", "inventory": "380647000", "commonStock": "290000", "currentDebt": "None", "investments": "None", "totalAssets": "43016355000", "longTermDebt": "18658602000", "shortTermDebt": "8208115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "54413000", "reportedCurrency": "USD", "retainedEarnings": "-2878743000", "totalLiabilities": "37204357000", "otherCurrentAssets": "1419763000", "totalCurrentAssets": "5133171000", "currentLongTermDebt": "7321269000", "longTermInvestments": "194046000", "shortTermInvestments": "175838000", "currentNetReceivables": "1273849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37883184000", "currentAccountsPayable": "541706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31006514000", "totalShareholderEquity": "5765784000", "capitalLeaseObligations": "4137269000", "otherCurrentLiabilities": "2974425000", "totalCurrentLiabilities": "12363419000", "otherNonCurrentLiabilities": "1446477000", "totalNonCurrentLiabilities": "24840938000", "cashAndShortTermInvestments": "1883074000", "commonStockSharesOutstanding": "287589000", "intangibleAssetsExcludingGoodwill": "54413000", "cashAndCashEquivalentsAtCarryingValue": "1883074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14497180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "59368000", "operatingCashflow": "-99374000", "capitalExpenditures": "965730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-910313000", "cashflowFromInvestment": "-1404606000", "stockBasedCompensation": "36272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48512000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1585549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15004989000, "cost_of_revenue": 11130322000, "gross_profit": 3874667000, "research_and_development": null, "selling_general_admin": 2380253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17371601000, "depreciation_amortisation": 1585549000, "ebitda": -15786052000, "interest_expense": 1521713000, "interest_income": null, "other_non_operating": null, "pretax_income": -18893314000, "tax_provision": -4386375000, "effective_tax_rate": null, "net_income": -14497180000, "net_income_continuing_ops": -14506939000, "net_income_to_common": -14497180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1883074000, "short_term_investments": 175838000, "net_receivables": 1273849000, "inventory": 380647000, "other_current_assets": null, "total_current_assets": 5133171000, "net_ppe": null, "goodwill": null, "intangible_assets": 54413000, "goodwill_and_intangibles": 54413000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37883184000, "total_assets": 43016355000, "short_term_debt": 8208115000, "accounts_payable": 541706000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12363419000, "long_term_debt": 18658602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24840938000, "total_liabilities": 37204357000, "total_debt": 26866717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2878743000, "total_equity": 5765784000, "shares_outstanding": 287589000, "operating_cash_flow": -99374000, "stock_based_compensation": 36272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 965730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1404606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -910313000, "free_cash_flow": 866356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17371601000", "ebitda": "-15786052000", "netIncome": "-14497180000", "grossProfit": "3874667000", "depreciation": "None", "totalRevenue": "15004989000", "costOfRevenue": "11130322000", "interestIncome": "228733000", "incomeBeforeTax": "-18893314000", "interestExpense": "1521713000", "operatingIncome": "-91135000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4386375000", "reportedCurrency": "USD", "netInterestIncome": "-1292980000", "nonInterestIncome": "None", "operatingExpenses": "3965802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11130322000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1585549000", "sellingGeneralAndAdministrative": "2380253000", "netIncomeFromContinuingOperations": "-14506939000" }, "balance": { "goodwill": "None", "inventory": "380647000", "commonStock": "290000", "currentDebt": "None", "investments": "None", "totalAssets": "43016355000", "longTermDebt": "18658602000", "shortTermDebt": "8208115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "54413000", "reportedCurrency": "USD", "retainedEarnings": "-2878743000", "totalLiabilities": "37204357000", "otherCurrentAssets": "1419763000", "totalCurrentAssets": "5133171000", "currentLongTermDebt": "7321269000", "longTermInvestments": "194046000", "shortTermInvestments": "175838000", "currentNetReceivables": "1273849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37883184000", "currentAccountsPayable": "541706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31006514000", "totalShareholderEquity": "5765784000", "capitalLeaseObligations": "4137269000", "otherCurrentLiabilities": "2974425000", "totalCurrentLiabilities": "12363419000", "otherNonCurrentLiabilities": "1446477000", "totalNonCurrentLiabilities": "24840938000", "cashAndShortTermInvestments": "1883074000", "commonStockSharesOutstanding": "287589000", "intangibleAssetsExcludingGoodwill": "54413000", "cashAndCashEquivalentsAtCarryingValue": "1883074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14497180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "59368000", "operatingCashflow": "-99374000", "capitalExpenditures": "965730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-910313000", "cashflowFromInvestment": "-1404606000", "stockBasedCompensation": "36272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48512000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1585549000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 15825516000, "cost_of_revenue": 10135622000, "gross_profit": 5689894000, "ebit": 406052000, "ebitda": 2336245000, "pretax_income": -75570000, "tax_provision": 48945000, "net_income": -119546000, "net_income_to_common": -119546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4305393000, "total_current_assets": 8095743000, "total_assets": 60938687000, "short_term_debt": 943029000, "long_term_debt": 25660288000, "total_debt": 26603317000, "total_liabilities": 40693462000, "total_equity": 20191372000, "shares_outstanding": 274079000, "goodwill_and_intangibles": 39517105000 }, "cash_flow": { "operating_cash_flow": 1252697000, "capital_expenditure": 1544877000, "free_cash_flow": 2797574000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164375, "ticker_id": 8126, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "406052000", "ebitda": "2336245000", "netIncome": "-119546000", "grossProfit": "5689894000", "depreciation": "None", "totalRevenue": "15825516000", "costOfRevenue": "10135622000", "interestIncome": "116625000", "incomeBeforeTax": "-75570000", "interestExpense": "481622000", "operatingIncome": "-304070000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "48945000", "reportedCurrency": "USD", "netInterestIncome": "-364997000", "nonInterestIncome": "None", "operatingExpenses": "5993964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10135622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1930193000", "sellingGeneralAndAdministrative": "1681816000", "netIncomeFromContinuingOperations": "-124515000" }, "balance": { "goodwill": "None", "inventory": "455197000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "60938687000", "longTermDebt": "25660288000", "shortTermDebt": "943029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39517105000", "reportedCurrency": "USD", "retainedEarnings": "11618437000", "totalLiabilities": "40693462000", "otherCurrentAssets": "894386000", "totalCurrentAssets": "8095743000", "currentLongTermDebt": "943029000", "longTermInvestments": "202327000", "shortTermInvestments": "1242036000", "currentNetReceivables": "1198731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52842944000", "currentAccountsPayable": "740984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29814724000", "totalShareholderEquity": "20191372000", "capitalLeaseObligations": "3211407000", "otherCurrentLiabilities": "3496087000", "totalCurrentLiabilities": "5831040000", "otherNonCurrentLiabilities": "1002074000", "totalNonCurrentLiabilities": "34862422000", "cashAndShortTermInvestments": "4305393000", "commonStockSharesOutstanding": "274079000", "intangibleAssetsExcludingGoodwill": "39517105000", "cashAndCashEquivalentsAtCarryingValue": "4305393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124515000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "189648000", "operatingCashflow": "1252697000", "capitalExpenditures": "1544877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4483577000", "cashflowFromInvestment": "-3048350000", "stockBasedCompensation": "36383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-441998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1930193000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15825516000, "cost_of_revenue": 10135622000, "gross_profit": 5689894000, "research_and_development": null, "selling_general_admin": 1681816000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 406052000, "depreciation_amortisation": 1930193000, "ebitda": 2336245000, "interest_expense": 481622000, "interest_income": null, "other_non_operating": null, "pretax_income": -75570000, "tax_provision": 48945000, "effective_tax_rate": null, "net_income": -119546000, "net_income_continuing_ops": -124515000, "net_income_to_common": -119546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4305393000, "short_term_investments": 1242036000, "net_receivables": 1198731000, "inventory": 455197000, "other_current_assets": null, "total_current_assets": 8095743000, "net_ppe": null, "goodwill": null, "intangible_assets": 39517105000, "goodwill_and_intangibles": 39517105000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52842944000, "total_assets": 60938687000, "short_term_debt": 943029000, "accounts_payable": 740984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5831040000, "long_term_debt": 25660288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34862422000, "total_liabilities": 40693462000, "total_debt": 26603317000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11618437000, "total_equity": 20191372000, "shares_outstanding": 274079000, "operating_cash_flow": 1252697000, "stock_based_compensation": 36383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1544877000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3048350000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4483577000, "free_cash_flow": 2797574000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "406052000", "ebitda": "2336245000", "netIncome": "-119546000", "grossProfit": "5689894000", "depreciation": "None", "totalRevenue": "15825516000", "costOfRevenue": "10135622000", "interestIncome": "116625000", "incomeBeforeTax": "-75570000", "interestExpense": "481622000", "operatingIncome": "-304070000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "48945000", "reportedCurrency": "USD", "netInterestIncome": "-364997000", "nonInterestIncome": "None", "operatingExpenses": "5993964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10135622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1930193000", "sellingGeneralAndAdministrative": "1681816000", "netIncomeFromContinuingOperations": "-124515000" }, "balance": { "goodwill": "None", "inventory": "455197000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "60938687000", "longTermDebt": "25660288000", "shortTermDebt": "943029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39517105000", "reportedCurrency": "USD", "retainedEarnings": "11618437000", "totalLiabilities": "40693462000", "otherCurrentAssets": "894386000", "totalCurrentAssets": "8095743000", "currentLongTermDebt": "943029000", "longTermInvestments": "202327000", "shortTermInvestments": "1242036000", "currentNetReceivables": "1198731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52842944000", "currentAccountsPayable": "740984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29814724000", "totalShareholderEquity": "20191372000", "capitalLeaseObligations": "3211407000", "otherCurrentLiabilities": "3496087000", "totalCurrentLiabilities": "5831040000", "otherNonCurrentLiabilities": "1002074000", "totalNonCurrentLiabilities": "34862422000", "cashAndShortTermInvestments": "4305393000", "commonStockSharesOutstanding": "274079000", "intangibleAssetsExcludingGoodwill": "39517105000", "cashAndCashEquivalentsAtCarryingValue": "4305393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124515000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "189648000", "operatingCashflow": "1252697000", "capitalExpenditures": "1544877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4483577000", "cashflowFromInvestment": "-3048350000", "stockBasedCompensation": "36383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-441998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1930193000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 17015598000, "cost_of_revenue": 11945331000, "gross_profit": 5070267000, "ebit": -1845277011, "ebitda": -247354011, "pretax_income": -1931684000, "tax_provision": -296860000, "net_income": -1702057000, "net_income_to_common": -1702057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1821376000, "total_current_assets": 4891814000, "total_assets": 57108894000, "short_term_debt": 3420508000, "long_term_debt": 19717266000, "total_debt": 23137774000, "total_liabilities": 36720602000, "total_equity": 20388292000, "shares_outstanding": 270842000, "goodwill_and_intangibles": 38745872000 }, "cash_flow": { "operating_cash_flow": 2432647000, "capital_expenditure": 3100921000, "free_cash_flow": 5533568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164380, "ticker_id": 8126, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1845277011", "ebitda": "-247354011", "netIncome": "-1702057000", "grossProfit": "5070267000", "depreciation": "None", "totalRevenue": "17015598000", "costOfRevenue": "11945331000", "interestIncome": "207374000", "incomeBeforeTax": "-1931684000", "interestExpense": "90357000", "operatingIncome": "-277909000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-296860000", "reportedCurrency": "USD", "netInterestIncome": "117017000", "nonInterestIncome": "None", "operatingExpenses": "5348176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "110000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11945331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1597923000", "sellingGeneralAndAdministrative": "2121154000", "netIncomeFromContinuingOperations": "-1634824000" }, "balance": { "goodwill": "0", "inventory": "665169000", "commonStock": "271000", "currentDebt": "None", "investments": "None", "totalAssets": "57108894000", "longTermDebt": "19717266000", "shortTermDebt": "3420508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "38745872000", "reportedCurrency": "USD", "retainedEarnings": "11737983000", "totalLiabilities": "36720602000", "otherCurrentAssets": "660086000", "totalCurrentAssets": "4891814000", "currentLongTermDebt": "3046654000", "longTermInvestments": "314370000", "shortTermInvestments": "623044000", "currentNetReceivables": "1122139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52217080000", "currentAccountsPayable": "774011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26326280000", "totalShareholderEquity": "20388292000", "capitalLeaseObligations": "3121307000", "otherCurrentLiabilities": "3069412000", "totalCurrentLiabilities": "8018589000", "otherNonCurrentLiabilities": "849131000", "totalNonCurrentLiabilities": "28702013000", "cashAndShortTermInvestments": "1821376000", "commonStockSharesOutstanding": "270842000", "intangibleAssetsExcludingGoodwill": "38745872000", "cashAndCashEquivalentsAtCarryingValue": "1821376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1702057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-37981000", "operatingCashflow": "2432647000", "capitalExpenditures": "3100921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277121000", "cashflowFromInvestment": "-2808732000", "stockBasedCompensation": "51514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1597923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17015598000, "cost_of_revenue": 11945331000, "gross_profit": 5070267000, "research_and_development": 110000000, "selling_general_admin": 2121154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1845277011, "depreciation_amortisation": 1597923000, "ebitda": -247354011, "interest_expense": 90357000, "interest_income": null, "other_non_operating": null, "pretax_income": -1931684000, "tax_provision": -296860000, "effective_tax_rate": null, "net_income": -1702057000, "net_income_continuing_ops": -1634824000, "net_income_to_common": -1702057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1821376000, "short_term_investments": 623044000, "net_receivables": 1122139000, "inventory": 665169000, "other_current_assets": null, "total_current_assets": 4891814000, "net_ppe": null, "goodwill": 0, "intangible_assets": 38745872000, "goodwill_and_intangibles": 38745872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52217080000, "total_assets": 57108894000, "short_term_debt": 3420508000, "accounts_payable": 774011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8018589000, "long_term_debt": 19717266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28702013000, "total_liabilities": 36720602000, "total_debt": 23137774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11737983000, "total_equity": 20388292000, "shares_outstanding": 270842000, "operating_cash_flow": 2432647000, "stock_based_compensation": 51514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3100921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2808732000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -277121000, "free_cash_flow": 5533568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1845277011", "ebitda": "-247354011", "netIncome": "-1702057000", "grossProfit": "5070267000", "depreciation": "None", "totalRevenue": "17015598000", "costOfRevenue": "11945331000", "interestIncome": "207374000", "incomeBeforeTax": "-1931684000", "interestExpense": "90357000", "operatingIncome": "-277909000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-296860000", "reportedCurrency": "USD", "netInterestIncome": "117017000", "nonInterestIncome": "None", "operatingExpenses": "5348176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "110000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11945331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1597923000", "sellingGeneralAndAdministrative": "2121154000", "netIncomeFromContinuingOperations": "-1634824000" }, "balance": { "goodwill": "0", "inventory": "665169000", "commonStock": "271000", "currentDebt": "None", "investments": "None", "totalAssets": "57108894000", "longTermDebt": "19717266000", "shortTermDebt": "3420508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "38745872000", "reportedCurrency": "USD", "retainedEarnings": "11737983000", "totalLiabilities": "36720602000", "otherCurrentAssets": "660086000", "totalCurrentAssets": "4891814000", "currentLongTermDebt": "3046654000", "longTermInvestments": "314370000", "shortTermInvestments": "623044000", "currentNetReceivables": "1122139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52217080000", "currentAccountsPayable": "774011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26326280000", "totalShareholderEquity": "20388292000", "capitalLeaseObligations": "3121307000", "otherCurrentLiabilities": "3069412000", "totalCurrentLiabilities": "8018589000", "otherNonCurrentLiabilities": "849131000", "totalNonCurrentLiabilities": "28702013000", "cashAndShortTermInvestments": "1821376000", "commonStockSharesOutstanding": "270842000", "intangibleAssetsExcludingGoodwill": "38745872000", "cashAndCashEquivalentsAtCarryingValue": "1821376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1702057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-37981000", "operatingCashflow": "2432647000", "capitalExpenditures": "3100921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277121000", "cashflowFromInvestment": "-2808732000", "stockBasedCompensation": "51514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1597923000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 18634246000, "cost_of_revenue": 12210477000, "gross_profit": 6423769000, "ebit": 3414519000, "ebitda": 4589414000, "pretax_income": 3335302000, "tax_provision": 798410000, "net_income": 2477720000, "net_income_to_common": 2477720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 704541000, "total_current_assets": 2125381000, "total_assets": 6199003000, "short_term_debt": 17854000, "long_term_debt": 1496777000, "total_debt": 1514631000, "total_liabilities": 2599948000, "total_equity": 3599055000, "shares_outstanding": 307733000, "goodwill_and_intangibles": 1127561000 }, "cash_flow": { "operating_cash_flow": 529605000, "capital_expenditure": 348996000, "free_cash_flow": 878601000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164385, "ticker_id": 8126, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3414519000", "ebitda": "4589414000", "netIncome": "2477720000", "grossProfit": "6423769000", "depreciation": "None", "totalRevenue": "18634246000", "costOfRevenue": "12210477000", "interestIncome": "50900000", "incomeBeforeTax": "3335302000", "interestExpense": "79217000", "operatingIncome": "2232838000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "798410000", "reportedCurrency": "USD", "netInterestIncome": "-6270000", "nonInterestIncome": "None", "operatingExpenses": "4190931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32810000", "otherNonOperatingIncome": "100749000", "costofGoodsAndServicesSold": "12210477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1174895000", "sellingGeneralAndAdministrative": "386234000", "netIncomeFromContinuingOperations": "166548000" }, "balance": { "goodwill": "532491000", "inventory": "123606000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "6199003000", "longTermDebt": "1496777000", "shortTermDebt": "17854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "595070000", "reportedCurrency": "USD", "retainedEarnings": "833517000", "totalLiabilities": "2599948000", "otherCurrentAssets": "21471000", "totalCurrentAssets": "2125381000", "currentLongTermDebt": "1552559000", "longTermInvestments": "356705000", "shortTermInvestments": "973915000", "currentNetReceivables": "239971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4073622000", "currentAccountsPayable": "101908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2389135000", "shortLongTermDebtTotal": "1650563000", "totalShareholderEquity": "3599055000", "capitalLeaseObligations": "153786000", "otherCurrentLiabilities": "181330000", "totalCurrentLiabilities": "422831000", "otherNonCurrentLiabilities": "54169000", "totalNonCurrentLiabilities": "2177117000", "cashAndShortTermInvestments": "704541000", "commonStockSharesOutstanding": "307733000", "intangibleAssetsExcludingGoodwill": "595070000", "cashAndCashEquivalentsAtCarryingValue": "704541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166548000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "16200000", "operatingCashflow": "529605000", "capitalExpenditures": "348996000", "changeInReceivables": "-50959000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83105000", "cashflowFromInvestment": "-275185000", "stockBasedCompensation": "11546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "171315000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89303000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18634246000, "cost_of_revenue": 12210477000, "gross_profit": 6423769000, "research_and_development": 32810000, "selling_general_admin": 386234000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3414519000, "depreciation_amortisation": 1174895000, "ebitda": 4589414000, "interest_expense": 79217000, "interest_income": null, "other_non_operating": null, "pretax_income": 3335302000, "tax_provision": 798410000, "effective_tax_rate": null, "net_income": 2477720000, "net_income_continuing_ops": 166548000, "net_income_to_common": 2477720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 704541000, "short_term_investments": 973915000, "net_receivables": 239971000, "inventory": 123606000, "other_current_assets": null, "total_current_assets": 2125381000, "net_ppe": null, "goodwill": 532491000, "intangible_assets": 595070000, "goodwill_and_intangibles": 1127561000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4073622000, "total_assets": 6199003000, "short_term_debt": 17854000, "accounts_payable": 101908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 422831000, "long_term_debt": 1496777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2177117000, "total_liabilities": 2599948000, "total_debt": 1514631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 833517000, "total_equity": 3599055000, "shares_outstanding": 307733000, "operating_cash_flow": 529605000, "stock_based_compensation": 11546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 348996000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -275185000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83105000, "free_cash_flow": 878601000, "net_change_in_cash": 171315000 }, "raw_data": { "income": { "ebit": "3414519000", "ebitda": "4589414000", "netIncome": "2477720000", "grossProfit": "6423769000", "depreciation": "None", "totalRevenue": "18634246000", "costOfRevenue": "12210477000", "interestIncome": "50900000", "incomeBeforeTax": "3335302000", "interestExpense": "79217000", "operatingIncome": "2232838000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "798410000", "reportedCurrency": "USD", "netInterestIncome": "-6270000", "nonInterestIncome": "None", "operatingExpenses": "4190931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32810000", "otherNonOperatingIncome": "100749000", "costofGoodsAndServicesSold": "12210477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1174895000", "sellingGeneralAndAdministrative": "386234000", "netIncomeFromContinuingOperations": "166548000" }, "balance": { "goodwill": "532491000", "inventory": "123606000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "6199003000", "longTermDebt": "1496777000", "shortTermDebt": "17854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "595070000", "reportedCurrency": "USD", "retainedEarnings": "833517000", "totalLiabilities": "2599948000", "otherCurrentAssets": "21471000", "totalCurrentAssets": "2125381000", "currentLongTermDebt": "1552559000", "longTermInvestments": "356705000", "shortTermInvestments": "973915000", "currentNetReceivables": "239971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4073622000", "currentAccountsPayable": "101908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2389135000", "shortLongTermDebtTotal": "1650563000", "totalShareholderEquity": "3599055000", "capitalLeaseObligations": "153786000", "otherCurrentLiabilities": "181330000", "totalCurrentLiabilities": "422831000", "otherNonCurrentLiabilities": "54169000", "totalNonCurrentLiabilities": "2177117000", "cashAndShortTermInvestments": "704541000", "commonStockSharesOutstanding": "307733000", "intangibleAssetsExcludingGoodwill": "595070000", "cashAndCashEquivalentsAtCarryingValue": "704541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166548000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "16200000", "operatingCashflow": "529605000", "capitalExpenditures": "348996000", "changeInReceivables": "-50959000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83105000", "cashflowFromInvestment": "-275185000", "stockBasedCompensation": "11546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "171315000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89303000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457621000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 19818678000, "cost_of_revenue": 12495804000, "gross_profit": 7322874000, "ebit": 3461023000, "ebitda": 4674969000, "pretax_income": 3349872000, "tax_provision": 828437000, "net_income": 2486285000, "net_income_to_common": 2486285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 535894000, "total_current_assets": 1926897000, "total_assets": 6045204000, "short_term_debt": 16781000, "long_term_debt": 1495994000, "total_debt": 1512775000, "total_liabilities": 2631124000, "total_equity": 3414080000, "shares_outstanding": 314793500, "goodwill_and_intangibles": 1119537000 }, "cash_flow": { "operating_cash_flow": 631981000, "capital_expenditure": 471973000, "free_cash_flow": 1103954000, "dividends_paid": 9879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164390, "ticker_id": 8126, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3461023000", "ebitda": "4674969000", "netIncome": "2486285000", "grossProfit": "7322874000", "depreciation": "None", "totalRevenue": "19818678000", "costOfRevenue": "12495804000", "interestIncome": "22801000", "incomeBeforeTax": "3349872000", "interestExpense": "111151000", "operatingIncome": "3422404000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "828437000", "reportedCurrency": "USD", "netInterestIncome": "-72711000", "nonInterestIncome": "None", "operatingExpenses": "3900470000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31777000", "otherNonOperatingIncome": "62115000", "costofGoodsAndServicesSold": "12495804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1213946000", "sellingGeneralAndAdministrative": "379305000", "netIncomeFromContinuingOperations": "62721000" }, "balance": { "goodwill": "511086000", "inventory": "103084000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "6045204000", "longTermDebt": "1495994000", "shortTermDebt": "16781000", "treasuryStock": "-436521000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "608451000", "reportedCurrency": "USD", "retainedEarnings": "656466000", "totalLiabilities": "2631124000", "otherCurrentAssets": "21124000", "totalCurrentAssets": "1926897000", "currentLongTermDebt": "None", "longTermInvestments": "297747000", "shortTermInvestments": "1010496000", "currentNetReceivables": "199012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4118307000", "currentAccountsPayable": "109841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2487483000", "shortLongTermDebtTotal": "1647672000", "totalShareholderEquity": "3414080000", "capitalLeaseObligations": "151678000", "otherCurrentLiabilities": "192158000", "totalCurrentLiabilities": "460123000", "otherNonCurrentLiabilities": "271323000", "totalNonCurrentLiabilities": "2171001000", "cashAndShortTermInvestments": "535894000", "commonStockSharesOutstanding": "314793500", "intangibleAssetsExcludingGoodwill": "608451000", "cashAndCashEquivalentsAtCarryingValue": "535894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72875000", "profitLoss": "None", "dividendPayout": "9879000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2334000", "operatingCashflow": "631981000", "capitalExpenditures": "471973000", "changeInReceivables": "-2334000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1157225000", "cashflowFromInvestment": "168810000", "stockBasedCompensation": "59379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-356189000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "491329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19818678000, "cost_of_revenue": 12495804000, "gross_profit": 7322874000, "research_and_development": 31777000, "selling_general_admin": 379305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3461023000, "depreciation_amortisation": 1213946000, "ebitda": 4674969000, "interest_expense": 111151000, "interest_income": null, "other_non_operating": null, "pretax_income": 3349872000, "tax_provision": 828437000, "effective_tax_rate": null, "net_income": 2486285000, "net_income_continuing_ops": 62721000, "net_income_to_common": 2486285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 535894000, "short_term_investments": 1010496000, "net_receivables": 199012000, "inventory": 103084000, "other_current_assets": null, "total_current_assets": 1926897000, "net_ppe": null, "goodwill": 511086000, "intangible_assets": 608451000, "goodwill_and_intangibles": 1119537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4118307000, "total_assets": 6045204000, "short_term_debt": 16781000, "accounts_payable": 109841000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 460123000, "long_term_debt": 1495994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2171001000, "total_liabilities": 2631124000, "total_debt": 1512775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 656466000, "total_equity": 3414080000, "shares_outstanding": 314793500, "operating_cash_flow": 631981000, "stock_based_compensation": 59379000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 471973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 168810000, "dividends_paid": 9879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1157225000, "free_cash_flow": 1103954000, "net_change_in_cash": -356189000 }, "raw_data": { "income": { "ebit": "3461023000", "ebitda": "4674969000", "netIncome": "2486285000", "grossProfit": "7322874000", "depreciation": "None", "totalRevenue": "19818678000", "costOfRevenue": "12495804000", "interestIncome": "22801000", "incomeBeforeTax": "3349872000", "interestExpense": "111151000", "operatingIncome": "3422404000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "828437000", "reportedCurrency": "USD", "netInterestIncome": "-72711000", "nonInterestIncome": "None", "operatingExpenses": "3900470000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31777000", "otherNonOperatingIncome": "62115000", "costofGoodsAndServicesSold": "12495804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1213946000", "sellingGeneralAndAdministrative": "379305000", "netIncomeFromContinuingOperations": "62721000" }, "balance": { "goodwill": "511086000", "inventory": "103084000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "6045204000", "longTermDebt": "1495994000", "shortTermDebt": "16781000", "treasuryStock": "-436521000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "608451000", "reportedCurrency": "USD", "retainedEarnings": "656466000", "totalLiabilities": "2631124000", "otherCurrentAssets": "21124000", "totalCurrentAssets": "1926897000", "currentLongTermDebt": "None", "longTermInvestments": "297747000", "shortTermInvestments": "1010496000", "currentNetReceivables": "199012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4118307000", "currentAccountsPayable": "109841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2487483000", "shortLongTermDebtTotal": "1647672000", "totalShareholderEquity": "3414080000", "capitalLeaseObligations": "151678000", "otherCurrentLiabilities": "192158000", "totalCurrentLiabilities": "460123000", "otherNonCurrentLiabilities": "271323000", "totalNonCurrentLiabilities": "2171001000", "cashAndShortTermInvestments": "535894000", "commonStockSharesOutstanding": "314793500", "intangibleAssetsExcludingGoodwill": "608451000", "cashAndCashEquivalentsAtCarryingValue": "535894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72875000", "profitLoss": "None", "dividendPayout": "9879000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2334000", "operatingCashflow": "631981000", "capitalExpenditures": "471973000", "changeInReceivables": "-2334000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1157225000", "cashflowFromInvestment": "168810000", "stockBasedCompensation": "59379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-356189000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "491329000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 1887907000, "cost_of_revenue": 744378000, "gross_profit": 1143529000, "ebit": 120092000, "ebitda": 645103000, "pretax_income": -27835000, "tax_provision": 24069000, "net_income": -40150000, "net_income_to_common": -40150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896005000, "total_current_assets": 2908086000, "total_assets": 7073352000, "short_term_debt": 912936000, "long_term_debt": 1495256000, "total_debt": 2408192000, "total_liabilities": 3466102000, "total_equity": 3607250000, "shares_outstanding": 342720000, "goodwill_and_intangibles": 1125453000 }, "cash_flow": { "operating_cash_flow": 534388000, "capital_expenditure": 447453000, "free_cash_flow": 981841000, "dividends_paid": 10964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164395, "ticker_id": 8126, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120092000", "ebitda": "645103000", "netIncome": "-40150000", "grossProfit": "1143529000", "depreciation": "None", "totalRevenue": "1887907000", "costOfRevenue": "744378000", "interestIncome": "39982000", "incomeBeforeTax": "-27835000", "interestExpense": "147927000", "operatingIncome": "112473000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "24069000", "reportedCurrency": "USD", "netInterestIncome": "-107945000", "nonInterestIncome": "None", "operatingExpenses": "1031056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29448000", "otherNonOperatingIncome": "7619000", "costofGoodsAndServicesSold": "744378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525011000", "sellingGeneralAndAdministrative": "409812000", "netIncomeFromContinuingOperations": "-51904000" }, "balance": { "goodwill": "511597000", "inventory": "97992000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "7073352000", "longTermDebt": "1495256000", "shortTermDebt": "912936000", "treasuryStock": "-174912000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "613856000", "reportedCurrency": "USD", "retainedEarnings": "583591000", "totalLiabilities": "3466102000", "otherCurrentAssets": "30836000", "totalCurrentAssets": "2908086000", "currentLongTermDebt": "898237000", "longTermInvestments": "284937000", "shortTermInvestments": "1638271000", "currentNetReceivables": "189601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4165266000", "currentAccountsPayable": "123118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2518616000", "shortLongTermDebtTotal": "2523078000", "totalShareholderEquity": "3607250000", "capitalLeaseObligations": "129585000", "otherCurrentLiabilities": "284548000", "totalCurrentLiabilities": "1425171000", "otherNonCurrentLiabilities": "185779000", "totalNonCurrentLiabilities": "2040931000", "cashAndShortTermInvestments": "896005000", "commonStockSharesOutstanding": "342720000", "intangibleAssetsExcludingGoodwill": "613856000", "cashAndCashEquivalentsAtCarryingValue": "896005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51904000", "profitLoss": "None", "dividendPayout": "10964000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2237000", "operatingCashflow": "534388000", "capitalExpenditures": "447453000", "changeInReceivables": "2237000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15620000", "cashflowFromInvestment": "-1142455000", "stockBasedCompensation": "8887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-623687000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1887907000, "cost_of_revenue": 744378000, "gross_profit": 1143529000, "research_and_development": 29448000, "selling_general_admin": 409812000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120092000, "depreciation_amortisation": 525011000, "ebitda": 645103000, "interest_expense": 147927000, "interest_income": null, "other_non_operating": null, "pretax_income": -27835000, "tax_provision": 24069000, "effective_tax_rate": null, "net_income": -40150000, "net_income_continuing_ops": -51904000, "net_income_to_common": -40150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 896005000, "short_term_investments": 1638271000, "net_receivables": 189601000, "inventory": 97992000, "other_current_assets": null, "total_current_assets": 2908086000, "net_ppe": null, "goodwill": 511597000, "intangible_assets": 613856000, "goodwill_and_intangibles": 1125453000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4165266000, "total_assets": 7073352000, "short_term_debt": 912936000, "accounts_payable": 123118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1425171000, "long_term_debt": 1495256000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2040931000, "total_liabilities": 3466102000, "total_debt": 2408192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 583591000, "total_equity": 3607250000, "shares_outstanding": 342720000, "operating_cash_flow": 534388000, "stock_based_compensation": 8887000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 447453000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1142455000, "dividends_paid": 10964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15620000, "free_cash_flow": 981841000, "net_change_in_cash": -623687000 }, "raw_data": { "income": { "ebit": "120092000", "ebitda": "645103000", "netIncome": "-40150000", "grossProfit": "1143529000", "depreciation": "None", "totalRevenue": "1887907000", "costOfRevenue": "744378000", "interestIncome": "39982000", "incomeBeforeTax": "-27835000", "interestExpense": "147927000", "operatingIncome": "112473000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "24069000", "reportedCurrency": "USD", "netInterestIncome": "-107945000", "nonInterestIncome": "None", "operatingExpenses": "1031056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29448000", "otherNonOperatingIncome": "7619000", "costofGoodsAndServicesSold": "744378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525011000", "sellingGeneralAndAdministrative": "409812000", "netIncomeFromContinuingOperations": "-51904000" }, "balance": { "goodwill": "511597000", "inventory": "97992000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "7073352000", "longTermDebt": "1495256000", "shortTermDebt": "912936000", "treasuryStock": "-174912000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "613856000", "reportedCurrency": "USD", "retainedEarnings": "583591000", "totalLiabilities": "3466102000", "otherCurrentAssets": "30836000", "totalCurrentAssets": "2908086000", "currentLongTermDebt": "898237000", "longTermInvestments": "284937000", "shortTermInvestments": "1638271000", "currentNetReceivables": "189601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4165266000", "currentAccountsPayable": "123118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2518616000", "shortLongTermDebtTotal": "2523078000", "totalShareholderEquity": "3607250000", "capitalLeaseObligations": "129585000", "otherCurrentLiabilities": "284548000", "totalCurrentLiabilities": "1425171000", "otherNonCurrentLiabilities": "185779000", "totalNonCurrentLiabilities": "2040931000", "cashAndShortTermInvestments": "896005000", "commonStockSharesOutstanding": "342720000", "intangibleAssetsExcludingGoodwill": "613856000", "cashAndCashEquivalentsAtCarryingValue": "896005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51904000", "profitLoss": "None", "dividendPayout": "10964000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2237000", "operatingCashflow": "534388000", "capitalExpenditures": "447453000", "changeInReceivables": "2237000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15620000", "cashflowFromInvestment": "-1142455000", "stockBasedCompensation": "8887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-623687000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525011000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 1886081000, "cost_of_revenue": 787355000, "gross_profit": 1098726000, "ebit": 157851000, "ebitda": 746051000, "pretax_income": -93165000, "tax_provision": 20488000, "net_income": -62917000, "net_income_to_common": -62917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1519431000, "total_current_assets": 2836214000, "total_assets": 7154298000, "short_term_debt": 15137000, "long_term_debt": 2389733000, "total_debt": 2404870000, "total_liabilities": 3408745000, "total_equity": 3745553000, "shares_outstanding": 338583000, "goodwill_and_intangibles": 1116844000 }, "cash_flow": { "operating_cash_flow": 656322000, "capital_expenditure": 482341000, "free_cash_flow": 1138663000, "dividends_paid": 2716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164400, "ticker_id": 8126, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157851000", "ebitda": "746051000", "netIncome": "-62917000", "grossProfit": "1098726000", "depreciation": "None", "totalRevenue": "1886081000", "costOfRevenue": "787355000", "interestIncome": "82352000", "incomeBeforeTax": "-93165000", "interestExpense": "251016000", "operatingIncome": "73077000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "20488000", "reportedCurrency": "USD", "netInterestIncome": "-168664000", "nonInterestIncome": "None", "operatingExpenses": "1025649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25739000", "otherNonOperatingIncome": "84774000", "costofGoodsAndServicesSold": "787355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "588200000", "sellingGeneralAndAdministrative": "420945000", "netIncomeFromContinuingOperations": "-113653000" }, "balance": { "goodwill": "506953000", "inventory": "79621000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "7154298000", "longTermDebt": "2389733000", "shortTermDebt": "15137000", "treasuryStock": "-131454000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "609891000", "reportedCurrency": "USD", "retainedEarnings": "632809000", "totalLiabilities": "3408745000", "otherCurrentAssets": "22213000", "totalCurrentAssets": "2836214000", "currentLongTermDebt": "486000", "longTermInvestments": "325405000", "shortTermInvestments": "940623000", "currentNetReceivables": "207312000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4318084000", "currentAccountsPayable": "126003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2642780000", "shortLongTermDebtTotal": "2501811000", "totalShareholderEquity": "3745553000", "capitalLeaseObligations": "111592000", "otherCurrentLiabilities": "253819000", "totalCurrentLiabilities": "496019000", "otherNonCurrentLiabilities": "171301000", "totalNonCurrentLiabilities": "2912726000", "cashAndShortTermInvestments": "1519431000", "commonStockSharesOutstanding": "338583000", "intangibleAssetsExcludingGoodwill": "609891000", "cashAndCashEquivalentsAtCarryingValue": "1519431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74252000", "profitLoss": "None", "dividendPayout": "2716000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-8289000", "operatingCashflow": "656322000", "capitalExpenditures": "482341000", "changeInReceivables": "8289000", "changeInExchangeRate": "-575000", "cashflowFromFinancing": "-885311000", "cashflowFromInvestment": "821958000", "stockBasedCompensation": "9353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "592394000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "69803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "588200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1886081000, "cost_of_revenue": 787355000, "gross_profit": 1098726000, "research_and_development": 25739000, "selling_general_admin": 420945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157851000, "depreciation_amortisation": 588200000, "ebitda": 746051000, "interest_expense": 251016000, "interest_income": null, "other_non_operating": null, "pretax_income": -93165000, "tax_provision": 20488000, "effective_tax_rate": null, "net_income": -62917000, "net_income_continuing_ops": -113653000, "net_income_to_common": -62917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1519431000, "short_term_investments": 940623000, "net_receivables": 207312000, "inventory": 79621000, "other_current_assets": null, "total_current_assets": 2836214000, "net_ppe": null, "goodwill": 506953000, "intangible_assets": 609891000, "goodwill_and_intangibles": 1116844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4318084000, "total_assets": 7154298000, "short_term_debt": 15137000, "accounts_payable": 126003000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496019000, "long_term_debt": 2389733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2912726000, "total_liabilities": 3408745000, "total_debt": 2404870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 632809000, "total_equity": 3745553000, "shares_outstanding": 338583000, "operating_cash_flow": 656322000, "stock_based_compensation": 9353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 482341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 821958000, "dividends_paid": 2716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -885311000, "free_cash_flow": 1138663000, "net_change_in_cash": 592394000 }, "raw_data": { "income": { "ebit": "157851000", "ebitda": "746051000", "netIncome": "-62917000", "grossProfit": "1098726000", "depreciation": "None", "totalRevenue": "1886081000", "costOfRevenue": "787355000", "interestIncome": "82352000", "incomeBeforeTax": "-93165000", "interestExpense": "251016000", "operatingIncome": "73077000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "20488000", "reportedCurrency": "USD", "netInterestIncome": "-168664000", "nonInterestIncome": "None", "operatingExpenses": "1025649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25739000", "otherNonOperatingIncome": "84774000", "costofGoodsAndServicesSold": "787355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "588200000", "sellingGeneralAndAdministrative": "420945000", "netIncomeFromContinuingOperations": "-113653000" }, "balance": { "goodwill": "506953000", "inventory": "79621000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "7154298000", "longTermDebt": "2389733000", "shortTermDebt": "15137000", "treasuryStock": "-131454000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "609891000", "reportedCurrency": "USD", "retainedEarnings": "632809000", "totalLiabilities": "3408745000", "otherCurrentAssets": "22213000", "totalCurrentAssets": "2836214000", "currentLongTermDebt": "486000", "longTermInvestments": "325405000", "shortTermInvestments": "940623000", "currentNetReceivables": "207312000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4318084000", "currentAccountsPayable": "126003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2642780000", "shortLongTermDebtTotal": "2501811000", "totalShareholderEquity": "3745553000", "capitalLeaseObligations": "111592000", "otherCurrentLiabilities": "253819000", "totalCurrentLiabilities": "496019000", "otherNonCurrentLiabilities": "171301000", "totalNonCurrentLiabilities": "2912726000", "cashAndShortTermInvestments": "1519431000", "commonStockSharesOutstanding": "338583000", "intangibleAssetsExcludingGoodwill": "609891000", "cashAndCashEquivalentsAtCarryingValue": "1519431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74252000", "profitLoss": "None", "dividendPayout": "2716000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-8289000", "operatingCashflow": "656322000", "capitalExpenditures": "482341000", "changeInReceivables": "8289000", "changeInExchangeRate": "-575000", "cashflowFromFinancing": "-885311000", "cashflowFromInvestment": "821958000", "stockBasedCompensation": "9353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "592394000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "69803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "588200000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 2091363000, "cost_of_revenue": 780905000, "gross_profit": 1310458000, "ebit": 93502000, "ebitda": 633618000, "pretax_income": -7960000, "tax_provision": 30673000, "net_income": -40475000, "net_income_to_common": -40475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 928306000, "total_current_assets": 3580849000, "total_assets": 8661294000, "short_term_debt": 959577000, "long_term_debt": 2573204000, "total_debt": 3532781000, "total_liabilities": 4505820000, "total_equity": 4155474000, "shares_outstanding": 336875000, "goodwill_and_intangibles": 1044058000 }, "cash_flow": { "operating_cash_flow": 734522000, "capital_expenditure": 586780000, "free_cash_flow": 1321302000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164405, "ticker_id": 8126, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93502000", "ebitda": "633618000", "netIncome": "-40475000", "grossProfit": "1310458000", "depreciation": "None", "totalRevenue": "2091363000", "costOfRevenue": "780905000", "interestIncome": "80275000", "incomeBeforeTax": "-7960000", "interestExpense": "219288000", "operatingIncome": "183243000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "30673000", "reportedCurrency": "USD", "netInterestIncome": "-168293000", "nonInterestIncome": "None", "operatingExpenses": "1061995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27570000", "otherNonOperatingIncome": "57365000", "costofGoodsAndServicesSold": "780905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "540116000", "sellingGeneralAndAdministrative": "360288000", "netIncomeFromContinuingOperations": "-38633000" }, "balance": { "goodwill": "504173000", "inventory": "75379000", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "8661294000", "longTermDebt": "2573204000", "shortTermDebt": "959577000", "treasuryStock": "-131454000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "539885000", "reportedCurrency": "USD", "retainedEarnings": "694129000", "totalLiabilities": "4505820000", "otherCurrentAssets": "18539000", "totalCurrentAssets": "3580849000", "currentLongTermDebt": "959577000", "longTermInvestments": "357587000", "shortTermInvestments": "2282152000", "currentNetReceivables": "215296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5080445000", "currentAccountsPayable": "123135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3414908000", "shortLongTermDebtTotal": "3532781000", "totalShareholderEquity": "4155474000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "190141000", "totalCurrentLiabilities": "1345137000", "otherNonCurrentLiabilities": "121546000", "totalNonCurrentLiabilities": "3160683000", "cashAndShortTermInvestments": "928306000", "commonStockSharesOutstanding": "336875000", "intangibleAssetsExcludingGoodwill": "539885000", "cashAndCashEquivalentsAtCarryingValue": "928306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38633000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "5650000", "operatingCashflow": "734522000", "capitalExpenditures": "586780000", "changeInReceivables": "11346000", "changeInExchangeRate": "-2233000", "cashflowFromFinancing": "-136563000", "cashflowFromInvestment": "-2098480000", "stockBasedCompensation": "9990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1502754000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "598178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2091363000, "cost_of_revenue": 780905000, "gross_profit": 1310458000, "research_and_development": 27570000, "selling_general_admin": 360288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93502000, "depreciation_amortisation": 540116000, "ebitda": 633618000, "interest_expense": 219288000, "interest_income": null, "other_non_operating": null, "pretax_income": -7960000, "tax_provision": 30673000, "effective_tax_rate": null, "net_income": -40475000, "net_income_continuing_ops": -38633000, "net_income_to_common": -40475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 928306000, "short_term_investments": 2282152000, "net_receivables": 215296000, "inventory": 75379000, "other_current_assets": null, "total_current_assets": 3580849000, "net_ppe": null, "goodwill": 504173000, "intangible_assets": 539885000, "goodwill_and_intangibles": 1044058000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5080445000, "total_assets": 8661294000, "short_term_debt": 959577000, "accounts_payable": 123135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1345137000, "long_term_debt": 2573204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3160683000, "total_liabilities": 4505820000, "total_debt": 3532781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 694129000, "total_equity": 4155474000, "shares_outstanding": 336875000, "operating_cash_flow": 734522000, "stock_based_compensation": 9990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 586780000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2098480000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136563000, "free_cash_flow": 1321302000, "net_change_in_cash": -1502754000 }, "raw_data": { "income": { "ebit": "93502000", "ebitda": "633618000", "netIncome": "-40475000", "grossProfit": "1310458000", "depreciation": "None", "totalRevenue": "2091363000", "costOfRevenue": "780905000", "interestIncome": "80275000", "incomeBeforeTax": "-7960000", "interestExpense": "219288000", "operatingIncome": "183243000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "30673000", "reportedCurrency": "USD", "netInterestIncome": "-168293000", "nonInterestIncome": "None", "operatingExpenses": "1061995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27570000", "otherNonOperatingIncome": "57365000", "costofGoodsAndServicesSold": "780905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "540116000", "sellingGeneralAndAdministrative": "360288000", "netIncomeFromContinuingOperations": "-38633000" }, "balance": { "goodwill": "504173000", "inventory": "75379000", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "8661294000", "longTermDebt": "2573204000", "shortTermDebt": "959577000", "treasuryStock": "-131454000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "539885000", "reportedCurrency": "USD", "retainedEarnings": "694129000", "totalLiabilities": "4505820000", "otherCurrentAssets": "18539000", "totalCurrentAssets": "3580849000", "currentLongTermDebt": "959577000", "longTermInvestments": "357587000", "shortTermInvestments": "2282152000", "currentNetReceivables": "215296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5080445000", "currentAccountsPayable": "123135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3414908000", "shortLongTermDebtTotal": "3532781000", "totalShareholderEquity": "4155474000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "190141000", "totalCurrentLiabilities": "1345137000", "otherNonCurrentLiabilities": "121546000", "totalNonCurrentLiabilities": "3160683000", "cashAndShortTermInvestments": "928306000", "commonStockSharesOutstanding": "336875000", "intangibleAssetsExcludingGoodwill": "539885000", "cashAndCashEquivalentsAtCarryingValue": "928306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38633000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "5650000", "operatingCashflow": "734522000", "capitalExpenditures": "586780000", "changeInReceivables": "11346000", "changeInExchangeRate": "-2233000", "cashflowFromFinancing": "-136563000", "cashflowFromInvestment": "-2098480000", "stockBasedCompensation": "9990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1502754000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "598178000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 3667489000, "cost_of_revenue": 2535175000, "gross_profit": 1132314000, "ebit": 424440000, "ebitda": 591041000, "pretax_income": -168220000, "tax_provision": -20920000, "net_income": -146885000, "net_income_to_common": -146885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1343780000, "total_current_assets": 3549440000, "total_assets": 41375692000, "short_term_debt": 7285194000, "long_term_debt": 18015274000, "total_debt": 25300468000, "total_liabilities": 35698289000, "total_equity": 5631310000, "shares_outstanding": 289014000, "goodwill_and_intangibles": 51236000 }, "cash_flow": { "operating_cash_flow": 238284000, "capital_expenditure": 133435000, "free_cash_flow": 371719000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164368, "ticker_id": 8126, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "424440000", "ebitda": "591041000", "netIncome": "-146885000", "grossProfit": "1132314000", "depreciation": "None", "totalRevenue": "3667489000", "costOfRevenue": "2535175000", "interestIncome": "29409000", "incomeBeforeTax": "-168220000", "interestExpense": "592660000", "operatingIncome": "326688000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-20920000", "reportedCurrency": "USD", "netInterestIncome": "-563251000", "nonInterestIncome": "None", "operatingExpenses": "805626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2535175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166601000", "sellingGeneralAndAdministrative": "639025000", "netIncomeFromContinuingOperations": "-147300000" }, "balance": { "goodwill": "None", "inventory": "395123000", "commonStock": "291000", "currentDebt": "None", "investments": "None", "totalAssets": "41375692000", "longTermDebt": "18015274000", "shortTermDebt": "7285194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "51236000", "reportedCurrency": "USD", "retainedEarnings": "-3025628000", "totalLiabilities": "35698289000", "otherCurrentAssets": "379506000", "totalCurrentAssets": "3549440000", "currentLongTermDebt": "6237306000", "longTermInvestments": "208655000", "shortTermInvestments": "172323000", "currentNetReceivables": "1258708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37826252000", "currentAccountsPayable": "579907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29286072000", "totalShareholderEquity": "5631310000", "capitalLeaseObligations": "3985604000", "otherCurrentLiabilities": "3279920000", "totalCurrentLiabilities": "11765754000", "otherNonCurrentLiabilities": "1356555000", "totalNonCurrentLiabilities": "23932534999", "cashAndShortTermInvestments": "1343780000", "commonStockSharesOutstanding": "289014000", "intangibleAssetsExcludingGoodwill": "51236000", "cashAndCashEquivalentsAtCarryingValue": "1343780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-147300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "238284000", "capitalExpenditures": "133435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1783496000", "cashflowFromInvestment": "849095000", "stockBasedCompensation": "10233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3667489000, "cost_of_revenue": 2535175000, "gross_profit": 1132314000, "research_and_development": null, "selling_general_admin": 639025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 424440000, "depreciation_amortisation": 166601000, "ebitda": 591041000, "interest_expense": 592660000, "interest_income": null, "other_non_operating": null, "pretax_income": -168220000, "tax_provision": -20920000, "effective_tax_rate": null, "net_income": -146885000, "net_income_continuing_ops": -147300000, "net_income_to_common": -146885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1343780000, "short_term_investments": 172323000, "net_receivables": 1258708000, "inventory": 395123000, "other_current_assets": null, "total_current_assets": 3549440000, "net_ppe": null, "goodwill": null, "intangible_assets": 51236000, "goodwill_and_intangibles": 51236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37826252000, "total_assets": 41375692000, "short_term_debt": 7285194000, "accounts_payable": 579907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11765754000, "long_term_debt": 18015274000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23932534999, "total_liabilities": 35698289000, "total_debt": 25300468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3025628000, "total_equity": 5631310000, "shares_outstanding": 289014000, "operating_cash_flow": 238284000, "stock_based_compensation": 10233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 849095000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1783496000, "free_cash_flow": 371719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "424440000", "ebitda": "591041000", "netIncome": "-146885000", "grossProfit": "1132314000", "depreciation": "None", "totalRevenue": "3667489000", "costOfRevenue": "2535175000", "interestIncome": "29409000", "incomeBeforeTax": "-168220000", "interestExpense": "592660000", "operatingIncome": "326688000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-20920000", "reportedCurrency": "USD", "netInterestIncome": "-563251000", "nonInterestIncome": "None", "operatingExpenses": "805626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2535175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166601000", "sellingGeneralAndAdministrative": "639025000", "netIncomeFromContinuingOperations": "-147300000" }, "balance": { "goodwill": "None", "inventory": "395123000", "commonStock": "291000", "currentDebt": "None", "investments": "None", "totalAssets": "41375692000", "longTermDebt": "18015274000", "shortTermDebt": "7285194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "51236000", "reportedCurrency": "USD", "retainedEarnings": "-3025628000", "totalLiabilities": "35698289000", "otherCurrentAssets": "379506000", "totalCurrentAssets": "3549440000", "currentLongTermDebt": "6237306000", "longTermInvestments": "208655000", "shortTermInvestments": "172323000", "currentNetReceivables": "1258708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37826252000", "currentAccountsPayable": "579907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29286072000", "totalShareholderEquity": "5631310000", "capitalLeaseObligations": "3985604000", "otherCurrentLiabilities": "3279920000", "totalCurrentLiabilities": "11765754000", "otherNonCurrentLiabilities": "1356555000", "totalNonCurrentLiabilities": "23932534999", "cashAndShortTermInvestments": "1343780000", "commonStockSharesOutstanding": "289014000", "intangibleAssetsExcludingGoodwill": "51236000", "cashAndCashEquivalentsAtCarryingValue": "1343780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-147300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "238284000", "capitalExpenditures": "133435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1783496000", "cashflowFromInvestment": "849095000", "stockBasedCompensation": "10233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166601000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 3796014000, "cost_of_revenue": 2680911000, "gross_profit": 1115103000, "ebit": -717751000, "ebitda": -504881000, "pretax_income": -1297105000, "tax_provision": -81639000, "net_income": -1207183000, "net_income_to_common": -1207183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1883074000, "total_current_assets": 5133171000, "total_assets": 43016355000, "short_term_debt": 8208115000, "long_term_debt": 18658602000, "total_debt": 26866717000, "total_liabilities": 37204357000, "total_equity": 5765784000, "shares_outstanding": 287589000, "goodwill_and_intangibles": 54413000 }, "cash_flow": { "operating_cash_flow": -425322000, "capital_expenditure": 158098000, "free_cash_flow": -267224000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164369, "ticker_id": 8126, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-717751000", "ebitda": "-504881000", "netIncome": "-1207183000", "grossProfit": "1115103000", "depreciation": "None", "totalRevenue": "3796014000", "costOfRevenue": "2680911000", "interestIncome": "44648000", "incomeBeforeTax": "-1297105000", "interestExpense": "579354000", "operatingIncome": "370812000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-81639000", "reportedCurrency": "USD", "netInterestIncome": "-534706000", "nonInterestIncome": "None", "operatingExpenses": "744291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2680911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212870000", "sellingGeneralAndAdministrative": "801345000", "netIncomeFromContinuingOperations": "-1215466000" }, "balance": { "goodwill": "None", "inventory": "380647000", "commonStock": "290000", "currentDebt": "None", "investments": "None", "totalAssets": "43016355000", "longTermDebt": "18658602000", "shortTermDebt": "8208115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "54413000", "reportedCurrency": "USD", "retainedEarnings": "-2878743000", "totalLiabilities": "37204357000", "otherCurrentAssets": "1419763000", "totalCurrentAssets": "5133171000", "currentLongTermDebt": "7321269000", "longTermInvestments": "194046000", "shortTermInvestments": "175838000", "currentNetReceivables": "1273849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37883184000", "currentAccountsPayable": "541706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31006514000", "totalShareholderEquity": "5765784000", "capitalLeaseObligations": "4137269000", "otherCurrentLiabilities": "2974425000", "totalCurrentLiabilities": "12363419000", "otherNonCurrentLiabilities": "1446477000", "totalNonCurrentLiabilities": "24840938000", "cashAndShortTermInvestments": "1883074000", "commonStockSharesOutstanding": "287589000", "intangibleAssetsExcludingGoodwill": "54413000", "cashAndCashEquivalentsAtCarryingValue": "1883074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13291473000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-425322000", "capitalExpenditures": "158098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-347441000", "cashflowFromInvestment": "245436000", "stockBasedCompensation": "-27994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "48512000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1372679000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3796014000, "cost_of_revenue": 2680911000, "gross_profit": 1115103000, "research_and_development": null, "selling_general_admin": 801345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -717751000, "depreciation_amortisation": 212870000, "ebitda": -504881000, "interest_expense": 579354000, "interest_income": null, "other_non_operating": null, "pretax_income": -1297105000, "tax_provision": -81639000, "effective_tax_rate": null, "net_income": -1207183000, "net_income_continuing_ops": -1215466000, "net_income_to_common": -1207183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1883074000, "short_term_investments": 175838000, "net_receivables": 1273849000, "inventory": 380647000, "other_current_assets": null, "total_current_assets": 5133171000, "net_ppe": null, "goodwill": null, "intangible_assets": 54413000, "goodwill_and_intangibles": 54413000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37883184000, "total_assets": 43016355000, "short_term_debt": 8208115000, "accounts_payable": 541706000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12363419000, "long_term_debt": 18658602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24840938000, "total_liabilities": 37204357000, "total_debt": 26866717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2878743000, "total_equity": 5765784000, "shares_outstanding": 287589000, "operating_cash_flow": -425322000, "stock_based_compensation": -27994000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 245436000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -347441000, "free_cash_flow": -267224000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-717751000", "ebitda": "-504881000", "netIncome": "-1207183000", "grossProfit": "1115103000", "depreciation": "None", "totalRevenue": "3796014000", "costOfRevenue": "2680911000", "interestIncome": "44648000", "incomeBeforeTax": "-1297105000", "interestExpense": "579354000", "operatingIncome": "370812000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-81639000", "reportedCurrency": "USD", "netInterestIncome": "-534706000", "nonInterestIncome": "None", "operatingExpenses": "744291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2680911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212870000", "sellingGeneralAndAdministrative": "801345000", "netIncomeFromContinuingOperations": "-1215466000" }, "balance": { "goodwill": "None", "inventory": "380647000", "commonStock": "290000", "currentDebt": "None", "investments": "None", "totalAssets": "43016355000", "longTermDebt": "18658602000", "shortTermDebt": "8208115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "54413000", "reportedCurrency": "USD", "retainedEarnings": "-2878743000", "totalLiabilities": "37204357000", "otherCurrentAssets": "1419763000", "totalCurrentAssets": "5133171000", "currentLongTermDebt": "7321269000", "longTermInvestments": "194046000", "shortTermInvestments": "175838000", "currentNetReceivables": "1273849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37883184000", "currentAccountsPayable": "541706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31006514000", "totalShareholderEquity": "5765784000", "capitalLeaseObligations": "4137269000", "otherCurrentLiabilities": "2974425000", "totalCurrentLiabilities": "12363419000", "otherNonCurrentLiabilities": "1446477000", "totalNonCurrentLiabilities": "24840938000", "cashAndShortTermInvestments": "1883074000", "commonStockSharesOutstanding": "287589000", "intangibleAssetsExcludingGoodwill": "54413000", "cashAndCashEquivalentsAtCarryingValue": "1883074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13291473000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-425322000", "capitalExpenditures": "158098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-347441000", "cashflowFromInvestment": "245436000", "stockBasedCompensation": "-27994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "48512000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1372679000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 3614258000, "cost_of_revenue": 2761887000, "gross_profit": 852371000, "ebit": -16559735000, "ebitda": -16168444000, "pretax_income": -16936807000, "tax_provision": -4155459000, "net_income": -12781196000, "net_income_to_common": -12781196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2601317000, "total_current_assets": 6032290000, "total_assets": 45271366000, "short_term_debt": 4519619000, "long_term_debt": 21791251000, "total_debt": 26310870000, "total_liabilities": 38264495000, "total_equity": 6951424000, "shares_outstanding": 288051000, "goodwill_and_intangibles": 62949000 }, "cash_flow": { "operating_cash_flow": 111681000, "capital_expenditure": 197696000, "free_cash_flow": 309377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164371, "ticker_id": 8126, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16559735000", "ebitda": "-16168444000", "netIncome": "-12781196000", "grossProfit": "852371000", "depreciation": "None", "totalRevenue": "3614258000", "costOfRevenue": "2761887000", "interestIncome": "53187000", "incomeBeforeTax": "-16936807000", "interestExpense": "377072000", "operatingIncome": "-160407000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4155459000", "reportedCurrency": "USD", "netInterestIncome": "-323885000", "nonInterestIncome": "None", "operatingExpenses": "1012778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2761887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391291000", "sellingGeneralAndAdministrative": "621487000", "netIncomeFromContinuingOperations": "-12781348000" }, "balance": { "goodwill": "None", "inventory": "416068000", "commonStock": "290000", "currentDebt": "None", "investments": "None", "totalAssets": "45271366000", "longTermDebt": "21791251000", "shortTermDebt": "4519619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "62949000", "reportedCurrency": "USD", "retainedEarnings": "-1671560000", "totalLiabilities": "38264495000", "otherCurrentAssets": "404976000", "totalCurrentAssets": "6032290000", "currentLongTermDebt": "4519619000", "longTermInvestments": "193272000", "shortTermInvestments": "1482828000", "currentNetReceivables": "1127101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39239076000", "currentAccountsPayable": "668186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30591927000", "totalShareholderEquity": "6951424000", "capitalLeaseObligations": "4266240000", "otherCurrentLiabilities": "4122208000", "totalCurrentLiabilities": "9962411000", "otherNonCurrentLiabilities": "1563809000", "totalNonCurrentLiabilities": "28302084000", "cashAndShortTermInvestments": "2601317000", "commonStockSharesOutstanding": "288051000", "intangibleAssetsExcludingGoodwill": "62949000", "cashAndCashEquivalentsAtCarryingValue": "2601317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12781348000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111681000", "capitalExpenditures": "197696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196875000", "cashflowFromInvestment": "149679000", "stockBasedCompensation": "11871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48512000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3614258000, "cost_of_revenue": 2761887000, "gross_profit": 852371000, "research_and_development": 19000000, "selling_general_admin": 621487000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16559735000, "depreciation_amortisation": 391291000, "ebitda": -16168444000, "interest_expense": 377072000, "interest_income": null, "other_non_operating": null, "pretax_income": -16936807000, "tax_provision": -4155459000, "effective_tax_rate": null, "net_income": -12781196000, "net_income_continuing_ops": -12781348000, "net_income_to_common": -12781196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2601317000, "short_term_investments": 1482828000, "net_receivables": 1127101000, "inventory": 416068000, "other_current_assets": null, "total_current_assets": 6032290000, "net_ppe": null, "goodwill": null, "intangible_assets": 62949000, "goodwill_and_intangibles": 62949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39239076000, "total_assets": 45271366000, "short_term_debt": 4519619000, "accounts_payable": 668186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9962411000, "long_term_debt": 21791251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28302084000, "total_liabilities": 38264495000, "total_debt": 26310870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1671560000, "total_equity": 6951424000, "shares_outstanding": 288051000, "operating_cash_flow": 111681000, "stock_based_compensation": 11871000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 149679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -196875000, "free_cash_flow": 309377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16559735000", "ebitda": "-16168444000", "netIncome": "-12781196000", "grossProfit": "852371000", "depreciation": "None", "totalRevenue": "3614258000", "costOfRevenue": "2761887000", "interestIncome": "53187000", "incomeBeforeTax": "-16936807000", "interestExpense": "377072000", "operatingIncome": "-160407000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4155459000", "reportedCurrency": "USD", "netInterestIncome": "-323885000", "nonInterestIncome": "None", "operatingExpenses": "1012778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2761887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391291000", "sellingGeneralAndAdministrative": "621487000", "netIncomeFromContinuingOperations": "-12781348000" }, "balance": { "goodwill": "None", "inventory": "416068000", "commonStock": "290000", "currentDebt": "None", "investments": "None", "totalAssets": "45271366000", "longTermDebt": "21791251000", "shortTermDebt": "4519619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "62949000", "reportedCurrency": "USD", "retainedEarnings": "-1671560000", "totalLiabilities": "38264495000", "otherCurrentAssets": "404976000", "totalCurrentAssets": "6032290000", "currentLongTermDebt": "4519619000", "longTermInvestments": "193272000", "shortTermInvestments": "1482828000", "currentNetReceivables": "1127101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39239076000", "currentAccountsPayable": "668186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30591927000", "totalShareholderEquity": "6951424000", "capitalLeaseObligations": "4266240000", "otherCurrentLiabilities": "4122208000", "totalCurrentLiabilities": "9962411000", "otherNonCurrentLiabilities": "1563809000", "totalNonCurrentLiabilities": "28302084000", "cashAndShortTermInvestments": "2601317000", "commonStockSharesOutstanding": "288051000", "intangibleAssetsExcludingGoodwill": "62949000", "cashAndCashEquivalentsAtCarryingValue": "2601317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12781348000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111681000", "capitalExpenditures": "197696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196875000", "cashflowFromInvestment": "149679000", "stockBasedCompensation": "11871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48512000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391291000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 3724959000, "cost_of_revenue": 2815818000, "gross_profit": 909141000, "ebit": -112902000, "ebitda": 380153000, "pretax_income": -392134000, "tax_provision": -85290000, "net_income": -306132000, "net_income_to_common": -306132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2345085000, "total_current_assets": 6916226000, "total_assets": 59882397000, "short_term_debt": 1053230000, "long_term_debt": 25401688000, "total_debt": 26454918000, "total_liabilities": 40090903000, "total_equity": 19736006000, "shares_outstanding": 287505000, "goodwill_and_intangibles": 40096826000 }, "cash_flow": { "operating_cash_flow": 7512000, "capital_expenditure": 746901000, "free_cash_flow": 754413000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164372, "ticker_id": 8126, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-112902000", "ebitda": "380153000", "netIncome": "-306132000", "grossProfit": "909141000", "depreciation": "None", "totalRevenue": "3724959000", "costOfRevenue": "2815818000", "interestIncome": "65369000", "incomeBeforeTax": "-392134000", "interestExpense": "279232000", "operatingIncome": "-213408000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-85290000", "reportedCurrency": "USD", "netInterestIncome": "-213863000", "nonInterestIncome": "None", "operatingExpenses": "1122549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2815818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "493055000", "sellingGeneralAndAdministrative": "412494000", "netIncomeFromContinuingOperations": "-306844000" }, "balance": { "goodwill": "None", "inventory": "375118000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "59882397000", "longTermDebt": "25401688000", "shortTermDebt": "1053230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "40096826000", "reportedCurrency": "USD", "retainedEarnings": "11109636000", "totalLiabilities": "40090903000", "otherCurrentAssets": "1049430000", "totalCurrentAssets": "6916226000", "currentLongTermDebt": "1053230000", "longTermInvestments": "191792000", "shortTermInvestments": "1988001000", "currentNetReceivables": "1158592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52966171000", "currentAccountsPayable": "745587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29633655000", "totalShareholderEquity": "19736006000", "capitalLeaseObligations": "3178737000", "otherCurrentLiabilities": "3235989000", "totalCurrentLiabilities": "5673795000", "otherNonCurrentLiabilities": "1027111000", "totalNonCurrentLiabilities": "34417108000", "cashAndShortTermInvestments": "2345085000", "commonStockSharesOutstanding": "287505000", "intangibleAssetsExcludingGoodwill": "40096826000", "cashAndCashEquivalentsAtCarryingValue": "2345085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-306844000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7512000", "capitalExpenditures": "746901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34150000", "cashflowFromInvestment": "-143002000", "stockBasedCompensation": "8514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "493055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3724959000, "cost_of_revenue": 2815818000, "gross_profit": 909141000, "research_and_development": null, "selling_general_admin": 412494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -112902000, "depreciation_amortisation": 493055000, "ebitda": 380153000, "interest_expense": 279232000, "interest_income": null, "other_non_operating": null, "pretax_income": -392134000, "tax_provision": -85290000, "effective_tax_rate": null, "net_income": -306132000, "net_income_continuing_ops": -306844000, "net_income_to_common": -306132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2345085000, "short_term_investments": 1988001000, "net_receivables": 1158592000, "inventory": 375118000, "other_current_assets": null, "total_current_assets": 6916226000, "net_ppe": null, "goodwill": null, "intangible_assets": 40096826000, "goodwill_and_intangibles": 40096826000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52966171000, "total_assets": 59882397000, "short_term_debt": 1053230000, "accounts_payable": 745587000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5673795000, "long_term_debt": 25401688000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34417108000, "total_liabilities": 40090903000, "total_debt": 26454918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11109636000, "total_equity": 19736006000, "shares_outstanding": 287505000, "operating_cash_flow": 7512000, "stock_based_compensation": 8514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 746901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143002000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34150000, "free_cash_flow": 754413000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-112902000", "ebitda": "380153000", "netIncome": "-306132000", "grossProfit": "909141000", "depreciation": "None", "totalRevenue": "3724959000", "costOfRevenue": "2815818000", "interestIncome": "65369000", "incomeBeforeTax": "-392134000", "interestExpense": "279232000", "operatingIncome": "-213408000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-85290000", "reportedCurrency": "USD", "netInterestIncome": "-213863000", "nonInterestIncome": "None", "operatingExpenses": "1122549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2815818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "493055000", "sellingGeneralAndAdministrative": "412494000", "netIncomeFromContinuingOperations": "-306844000" }, "balance": { "goodwill": "None", "inventory": "375118000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "59882397000", "longTermDebt": "25401688000", "shortTermDebt": "1053230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "40096826000", "reportedCurrency": "USD", "retainedEarnings": "11109636000", "totalLiabilities": "40090903000", "otherCurrentAssets": "1049430000", "totalCurrentAssets": "6916226000", "currentLongTermDebt": "1053230000", "longTermInvestments": "191792000", "shortTermInvestments": "1988001000", "currentNetReceivables": "1158592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52966171000", "currentAccountsPayable": "745587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29633655000", "totalShareholderEquity": "19736006000", "capitalLeaseObligations": "3178737000", "otherCurrentLiabilities": "3235989000", "totalCurrentLiabilities": "5673795000", "otherNonCurrentLiabilities": "1027111000", "totalNonCurrentLiabilities": "34417108000", "cashAndShortTermInvestments": "2345085000", "commonStockSharesOutstanding": "287505000", "intangibleAssetsExcludingGoodwill": "40096826000", "cashAndCashEquivalentsAtCarryingValue": "2345085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-306844000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7512000", "capitalExpenditures": "746901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34150000", "cashflowFromInvestment": "-143002000", "stockBasedCompensation": "8514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "493055000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 3869758000, "cost_of_revenue": 2432198000, "gross_profit": 1437560000, "ebit": 18787000, "ebitda": 507120000, "pretax_income": -267268000, "tax_provision": -63987000, "net_income": -202669000, "net_income_to_common": -202669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2529878000, "total_current_assets": 7648209000, "total_assets": 60571527000, "short_term_debt": 1004626000, "long_term_debt": 25328132000, "total_debt": 26332758000, "total_liabilities": 40508837000, "total_equity": 20007647000, "shares_outstanding": 286513000, "goodwill_and_intangibles": 70906000 }, "cash_flow": { "operating_cash_flow": 206755000, "capital_expenditure": 258427000, "free_cash_flow": 465182000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164373, "ticker_id": 8126, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18787000", "ebitda": "507120000", "netIncome": "-202669000", "grossProfit": "1437560000", "depreciation": "None", "totalRevenue": "3869758000", "costOfRevenue": "2432198000", "interestIncome": "65529000", "incomeBeforeTax": "-267268000", "interestExpense": "286055000", "operatingIncome": "-88132000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-63987000", "reportedCurrency": "USD", "netInterestIncome": "-220526000", "nonInterestIncome": "None", "operatingExpenses": "1525692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2432198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "488333000", "sellingGeneralAndAdministrative": "388851000", "netIncomeFromContinuingOperations": "-203281000" }, "balance": { "goodwill": "None", "inventory": "413365000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "60571527000", "longTermDebt": "25328132000", "shortTermDebt": "1004626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "70906000", "reportedCurrency": "USD", "retainedEarnings": "11415768000", "totalLiabilities": "40508837000", "otherCurrentAssets": "991879000", "totalCurrentAssets": "7648209000", "currentLongTermDebt": "1004626000", "longTermInvestments": "202166000", "shortTermInvestments": "2529217000", "currentNetReceivables": "1183870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52923318000", "currentAccountsPayable": "690482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29528310000", "totalShareholderEquity": "20007647000", "capitalLeaseObligations": "3195552000", "otherCurrentLiabilities": "3695528000", "totalCurrentLiabilities": "6055560000", "otherNonCurrentLiabilities": "1012587000", "totalNonCurrentLiabilities": "34453277000", "cashAndShortTermInvestments": "2529878000", "commonStockSharesOutstanding": "286513000", "intangibleAssetsExcludingGoodwill": "70906000", "cashAndCashEquivalentsAtCarryingValue": "2529878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-203281000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206755000", "capitalExpenditures": "258427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331847000", "cashflowFromInvestment": "-1656719000", "stockBasedCompensation": "7609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "488333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3869758000, "cost_of_revenue": 2432198000, "gross_profit": 1437560000, "research_and_development": null, "selling_general_admin": 388851000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18787000, "depreciation_amortisation": 488333000, "ebitda": 507120000, "interest_expense": 286055000, "interest_income": null, "other_non_operating": null, "pretax_income": -267268000, "tax_provision": -63987000, "effective_tax_rate": null, "net_income": -202669000, "net_income_continuing_ops": -203281000, "net_income_to_common": -202669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2529878000, "short_term_investments": 2529217000, "net_receivables": 1183870000, "inventory": 413365000, "other_current_assets": null, "total_current_assets": 7648209000, "net_ppe": null, "goodwill": null, "intangible_assets": 70906000, "goodwill_and_intangibles": 70906000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52923318000, "total_assets": 60571527000, "short_term_debt": 1004626000, "accounts_payable": 690482000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6055560000, "long_term_debt": 25328132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34453277000, "total_liabilities": 40508837000, "total_debt": 26332758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11415768000, "total_equity": 20007647000, "shares_outstanding": 286513000, "operating_cash_flow": 206755000, "stock_based_compensation": 7609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 258427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1656719000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -331847000, "free_cash_flow": 465182000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18787000", "ebitda": "507120000", "netIncome": "-202669000", "grossProfit": "1437560000", "depreciation": "None", "totalRevenue": "3869758000", "costOfRevenue": "2432198000", "interestIncome": "65529000", "incomeBeforeTax": "-267268000", "interestExpense": "286055000", "operatingIncome": "-88132000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-63987000", "reportedCurrency": "USD", "netInterestIncome": "-220526000", "nonInterestIncome": "None", "operatingExpenses": "1525692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2432198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "488333000", "sellingGeneralAndAdministrative": "388851000", "netIncomeFromContinuingOperations": "-203281000" }, "balance": { "goodwill": "None", "inventory": "413365000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "60571527000", "longTermDebt": "25328132000", "shortTermDebt": "1004626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "70906000", "reportedCurrency": "USD", "retainedEarnings": "11415768000", "totalLiabilities": "40508837000", "otherCurrentAssets": "991879000", "totalCurrentAssets": "7648209000", "currentLongTermDebt": "1004626000", "longTermInvestments": "202166000", "shortTermInvestments": "2529217000", "currentNetReceivables": "1183870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52923318000", "currentAccountsPayable": "690482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29528310000", "totalShareholderEquity": "20007647000", "capitalLeaseObligations": "3195552000", "otherCurrentLiabilities": "3695528000", "totalCurrentLiabilities": "6055560000", "otherNonCurrentLiabilities": "1012587000", "totalNonCurrentLiabilities": "34453277000", "cashAndShortTermInvestments": "2529878000", "commonStockSharesOutstanding": "286513000", "intangibleAssetsExcludingGoodwill": "70906000", "cashAndCashEquivalentsAtCarryingValue": "2529878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-203281000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206755000", "capitalExpenditures": "258427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331847000", "cashflowFromInvestment": "-1656719000", "stockBasedCompensation": "7609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "488333000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 3966938000, "cost_of_revenue": 3005568000, "gross_profit": 961370000, "ebit": 657342000, "ebitda": 1117176000, "pretax_income": 437797000, "tax_provision": 102678000, "net_income": 335233000, "net_income_to_common": 335233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4305393000, "total_current_assets": 8095743000, "total_assets": 60938687000, "short_term_debt": 943029000, "long_term_debt": 25660288000, "total_debt": 26603317000, "total_liabilities": 40693462000, "total_equity": 20191372000, "shares_outstanding": 286397000, "goodwill_and_intangibles": 39517105000 }, "cash_flow": { "operating_cash_flow": 45553000, "capital_expenditure": 653029000, "free_cash_flow": 698582000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164374, "ticker_id": 8126, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "657342000", "ebitda": "1117176000", "netIncome": "335233000", "grossProfit": "961370000", "depreciation": "None", "totalRevenue": "3966938000", "costOfRevenue": "3005568000", "interestIncome": "61034000", "incomeBeforeTax": "437797000", "interestExpense": "219545000", "operatingIncome": "-62690000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "102678000", "reportedCurrency": "USD", "netInterestIncome": "-158511000", "nonInterestIncome": "None", "operatingExpenses": "1024060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3005568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459834000", "sellingGeneralAndAdministrative": "357226000", "netIncomeFromContinuingOperations": "335119000" }, "balance": { "goodwill": "None", "inventory": "455197000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "60938687000", "longTermDebt": "25660288000", "shortTermDebt": "943029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39517105000", "reportedCurrency": "USD", "retainedEarnings": "11618437000", "totalLiabilities": "40693462000", "otherCurrentAssets": "894386000", "totalCurrentAssets": "8095743000", "currentLongTermDebt": "943029000", "longTermInvestments": "202327000", "shortTermInvestments": "1242036000", "currentNetReceivables": "1198731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52842944000", "currentAccountsPayable": "740984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29814724000", "totalShareholderEquity": "20191372000", "capitalLeaseObligations": "3211407000", "otherCurrentLiabilities": "3496087000", "totalCurrentLiabilities": "5831040000", "otherNonCurrentLiabilities": "1002074000", "totalNonCurrentLiabilities": "34862422000", "cashAndShortTermInvestments": "4305393000", "commonStockSharesOutstanding": "286397000", "intangibleAssetsExcludingGoodwill": "39517105000", "cashAndCashEquivalentsAtCarryingValue": "4305393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335119000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45553000", "capitalExpenditures": "653029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3613988000", "cashflowFromInvestment": "-1870952000", "stockBasedCompensation": "8085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3966938000, "cost_of_revenue": 3005568000, "gross_profit": 961370000, "research_and_development": null, "selling_general_admin": 357226000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 657342000, "depreciation_amortisation": 459834000, "ebitda": 1117176000, "interest_expense": 219545000, "interest_income": null, "other_non_operating": null, "pretax_income": 437797000, "tax_provision": 102678000, "effective_tax_rate": null, "net_income": 335233000, "net_income_continuing_ops": 335119000, "net_income_to_common": 335233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4305393000, "short_term_investments": 1242036000, "net_receivables": 1198731000, "inventory": 455197000, "other_current_assets": null, "total_current_assets": 8095743000, "net_ppe": null, "goodwill": null, "intangible_assets": 39517105000, "goodwill_and_intangibles": 39517105000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52842944000, "total_assets": 60938687000, "short_term_debt": 943029000, "accounts_payable": 740984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5831040000, "long_term_debt": 25660288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34862422000, "total_liabilities": 40693462000, "total_debt": 26603317000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11618437000, "total_equity": 20191372000, "shares_outstanding": 286397000, "operating_cash_flow": 45553000, "stock_based_compensation": 8085000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 653029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1870952000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3613988000, "free_cash_flow": 698582000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "657342000", "ebitda": "1117176000", "netIncome": "335233000", "grossProfit": "961370000", "depreciation": "None", "totalRevenue": "3966938000", "costOfRevenue": "3005568000", "interestIncome": "61034000", "incomeBeforeTax": "437797000", "interestExpense": "219545000", "operatingIncome": "-62690000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "102678000", "reportedCurrency": "USD", "netInterestIncome": "-158511000", "nonInterestIncome": "None", "operatingExpenses": "1024060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3005568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459834000", "sellingGeneralAndAdministrative": "357226000", "netIncomeFromContinuingOperations": "335119000" }, "balance": { "goodwill": "None", "inventory": "455197000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "60938687000", "longTermDebt": "25660288000", "shortTermDebt": "943029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39517105000", "reportedCurrency": "USD", "retainedEarnings": "11618437000", "totalLiabilities": "40693462000", "otherCurrentAssets": "894386000", "totalCurrentAssets": "8095743000", "currentLongTermDebt": "943029000", "longTermInvestments": "202327000", "shortTermInvestments": "1242036000", "currentNetReceivables": "1198731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52842944000", "currentAccountsPayable": "740984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29814724000", "totalShareholderEquity": "20191372000", "capitalLeaseObligations": "3211407000", "otherCurrentLiabilities": "3496087000", "totalCurrentLiabilities": "5831040000", "otherNonCurrentLiabilities": "1002074000", "totalNonCurrentLiabilities": "34862422000", "cashAndShortTermInvestments": "4305393000", "commonStockSharesOutstanding": "286397000", "intangibleAssetsExcludingGoodwill": "39517105000", "cashAndCashEquivalentsAtCarryingValue": "4305393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335119000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45553000", "capitalExpenditures": "653029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3613988000", "cashflowFromInvestment": "-1870952000", "stockBasedCompensation": "8085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459834000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 3890984000, "cost_of_revenue": 2931173000, "gross_profit": 959811000, "ebit": -97460000, "ebitda": 379974000, "pretax_income": -178963000, "tax_provision": -35162000, "net_income": -214125000, "net_income_to_common": -214125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 622608000, "total_current_assets": 5000377000, "total_assets": 57547377000, "short_term_debt": 2520297000, "long_term_debt": 21557251000, "total_debt": 24077548000, "total_liabilities": 38047083000, "total_equity": 19442922000, "shares_outstanding": 271736000, "goodwill_and_intangibles": 39235107000 }, "cash_flow": { "operating_cash_flow": 276160000, "capital_expenditure": 333684000, "free_cash_flow": 609844000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164376, "ticker_id": 8126, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-97460000", "ebitda": "379974000", "netIncome": "-214125000", "grossProfit": "959811000", "depreciation": "None", "totalRevenue": "3890984000", "costOfRevenue": "2931173000", "interestIncome": "11200000", "incomeBeforeTax": "-178963000", "interestExpense": "81503000", "operatingIncome": "-160767000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-35162000", "reportedCurrency": "USD", "netInterestIncome": "-70303000", "nonInterestIncome": "None", "operatingExpenses": "1120578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2931173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "477434000", "sellingGeneralAndAdministrative": "433144000", "netIncomeFromContinuingOperations": "-143801000" }, "balance": { "goodwill": "None", "inventory": "441683000", "commonStock": "271000", "currentDebt": "None", "investments": "None", "totalAssets": "57547377000", "longTermDebt": "21557251000", "shortTermDebt": "2520297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "39235107000", "reportedCurrency": "USD", "retainedEarnings": "11283204000", "totalLiabilities": "38047083000", "otherCurrentAssets": "2784749000", "totalCurrentAssets": "5000377000", "currentLongTermDebt": "2520297000", "longTermInvestments": "216139000", "shortTermInvestments": "51792000", "currentNetReceivables": "1099545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52547000000", "currentAccountsPayable": "707476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27203367000", "totalShareholderEquity": "19442922000", "capitalLeaseObligations": "3125819000", "otherCurrentLiabilities": "3605428000", "totalCurrentLiabilities": "7478920000", "otherNonCurrentLiabilities": "958931000", "totalNonCurrentLiabilities": "30568163000", "cashAndShortTermInvestments": "622608000", "commonStockSharesOutstanding": "271736000", "intangibleAssetsExcludingGoodwill": "39235107000", "cashAndCashEquivalentsAtCarryingValue": "622608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141812000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276160000", "capitalExpenditures": "333684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2313681000", "cashflowFromInvestment": "-329233000", "stockBasedCompensation": "8605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "441998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "477434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3890984000, "cost_of_revenue": 2931173000, "gross_profit": 959811000, "research_and_development": null, "selling_general_admin": 433144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -97460000, "depreciation_amortisation": 477434000, "ebitda": 379974000, "interest_expense": 81503000, "interest_income": null, "other_non_operating": null, "pretax_income": -178963000, "tax_provision": -35162000, "effective_tax_rate": null, "net_income": -214125000, "net_income_continuing_ops": -143801000, "net_income_to_common": -214125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 622608000, "short_term_investments": 51792000, "net_receivables": 1099545000, "inventory": 441683000, "other_current_assets": null, "total_current_assets": 5000377000, "net_ppe": null, "goodwill": null, "intangible_assets": 39235107000, "goodwill_and_intangibles": 39235107000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52547000000, "total_assets": 57547377000, "short_term_debt": 2520297000, "accounts_payable": 707476000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7478920000, "long_term_debt": 21557251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30568163000, "total_liabilities": 38047083000, "total_debt": 24077548000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11283204000, "total_equity": 19442922000, "shares_outstanding": 271736000, "operating_cash_flow": 276160000, "stock_based_compensation": 8605000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -329233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2313681000, "free_cash_flow": 609844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-97460000", "ebitda": "379974000", "netIncome": "-214125000", "grossProfit": "959811000", "depreciation": "None", "totalRevenue": "3890984000", "costOfRevenue": "2931173000", "interestIncome": "11200000", "incomeBeforeTax": "-178963000", "interestExpense": "81503000", "operatingIncome": "-160767000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-35162000", "reportedCurrency": "USD", "netInterestIncome": "-70303000", "nonInterestIncome": "None", "operatingExpenses": "1120578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2931173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "477434000", "sellingGeneralAndAdministrative": "433144000", "netIncomeFromContinuingOperations": "-143801000" }, "balance": { "goodwill": "None", "inventory": "441683000", "commonStock": "271000", "currentDebt": "None", "investments": "None", "totalAssets": "57547377000", "longTermDebt": "21557251000", "shortTermDebt": "2520297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "39235107000", "reportedCurrency": "USD", "retainedEarnings": "11283204000", "totalLiabilities": "38047083000", "otherCurrentAssets": "2784749000", "totalCurrentAssets": "5000377000", "currentLongTermDebt": "2520297000", "longTermInvestments": "216139000", "shortTermInvestments": "51792000", "currentNetReceivables": "1099545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52547000000", "currentAccountsPayable": "707476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27203367000", "totalShareholderEquity": "19442922000", "capitalLeaseObligations": "3125819000", "otherCurrentLiabilities": "3605428000", "totalCurrentLiabilities": "7478920000", "otherNonCurrentLiabilities": "958931000", "totalNonCurrentLiabilities": "30568163000", "cashAndShortTermInvestments": "622608000", "commonStockSharesOutstanding": "271736000", "intangibleAssetsExcludingGoodwill": "39235107000", "cashAndCashEquivalentsAtCarryingValue": "622608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141812000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276160000", "capitalExpenditures": "333684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2313681000", "cashflowFromInvestment": "-329233000", "stockBasedCompensation": "8605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "441998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "477434000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 3952751000, "cost_of_revenue": 2915571000, "gross_profit": 1037180000, "ebit": -142938000, "ebitda": 364587000, "pretax_income": -224104000, "tax_provision": -16646000, "net_income": -205591000, "net_income_to_common": -205591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419246000, "total_current_assets": 2787866000, "total_assets": 55255193000, "short_term_debt": 2082919000, "long_term_debt": 19678708000, "total_debt": 21761627000, "total_liabilities": 35623242000, "total_equity": 19573041000, "shares_outstanding": 271592000, "goodwill_and_intangibles": 39140033000 }, "cash_flow": { "operating_cash_flow": 479725000, "capital_expenditure": 347310000, "free_cash_flow": 827035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164377, "ticker_id": 8126, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-142938000", "ebitda": "364587000", "netIncome": "-205591000", "grossProfit": "1037180000", "depreciation": "None", "totalRevenue": "3952751000", "costOfRevenue": "2915571000", "interestIncome": "13929000", "incomeBeforeTax": "-224104000", "interestExpense": "81166000", "operatingIncome": "-65369000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-16646000", "reportedCurrency": "USD", "netInterestIncome": "-67237000", "nonInterestIncome": "None", "operatingExpenses": "1102549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2915571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507525000", "sellingGeneralAndAdministrative": "431024000", "netIncomeFromContinuingOperations": "-207458000" }, "balance": { "goodwill": "None", "inventory": "557257000", "commonStock": "271000", "currentDebt": "None", "investments": "None", "totalAssets": "55255193000", "longTermDebt": "19678708000", "shortTermDebt": "2082919000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "39140033000", "reportedCurrency": "USD", "retainedEarnings": "11425016000", "totalLiabilities": "35623242000", "otherCurrentAssets": "657177000", "totalCurrentAssets": "2787866000", "currentLongTermDebt": "2082919000", "longTermInvestments": "243191000", "shortTermInvestments": "101331000", "currentNetReceivables": "1052855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52467327000", "currentAccountsPayable": "655455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24876892000", "totalShareholderEquity": "19573041000", "capitalLeaseObligations": "3115265000", "otherCurrentLiabilities": "3568068000", "totalCurrentLiabilities": "6976881000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28646361000", "cashAndShortTermInvestments": "419246000", "commonStockSharesOutstanding": "271592000", "intangibleAssetsExcludingGoodwill": "39140033000", "cashAndCashEquivalentsAtCarryingValue": "419246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-205591000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "479725000", "capitalExpenditures": "347310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23641000", "cashflowFromInvestment": "-610020000", "stockBasedCompensation": "10635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3952751000, "cost_of_revenue": 2915571000, "gross_profit": 1037180000, "research_and_development": 29000000, "selling_general_admin": 431024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -142938000, "depreciation_amortisation": 507525000, "ebitda": 364587000, "interest_expense": 81166000, "interest_income": null, "other_non_operating": null, "pretax_income": -224104000, "tax_provision": -16646000, "effective_tax_rate": null, "net_income": -205591000, "net_income_continuing_ops": -207458000, "net_income_to_common": -205591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419246000, "short_term_investments": 101331000, "net_receivables": 1052855000, "inventory": 557257000, "other_current_assets": null, "total_current_assets": 2787866000, "net_ppe": null, "goodwill": null, "intangible_assets": 39140033000, "goodwill_and_intangibles": 39140033000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52467327000, "total_assets": 55255193000, "short_term_debt": 2082919000, "accounts_payable": 655455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6976881000, "long_term_debt": 19678708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28646361000, "total_liabilities": 35623242000, "total_debt": 21761627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11425016000, "total_equity": 19573041000, "shares_outstanding": 271592000, "operating_cash_flow": 479725000, "stock_based_compensation": 10635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 347310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -610020000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23641000, "free_cash_flow": 827035000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-142938000", "ebitda": "364587000", "netIncome": "-205591000", "grossProfit": "1037180000", "depreciation": "None", "totalRevenue": "3952751000", "costOfRevenue": "2915571000", "interestIncome": "13929000", "incomeBeforeTax": "-224104000", "interestExpense": "81166000", "operatingIncome": "-65369000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-16646000", "reportedCurrency": "USD", "netInterestIncome": "-67237000", "nonInterestIncome": "None", "operatingExpenses": "1102549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2915571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507525000", "sellingGeneralAndAdministrative": "431024000", "netIncomeFromContinuingOperations": "-207458000" }, "balance": { "goodwill": "None", "inventory": "557257000", "commonStock": "271000", "currentDebt": "None", "investments": "None", "totalAssets": "55255193000", "longTermDebt": "19678708000", "shortTermDebt": "2082919000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "39140033000", "reportedCurrency": "USD", "retainedEarnings": "11425016000", "totalLiabilities": "35623242000", "otherCurrentAssets": "657177000", "totalCurrentAssets": "2787866000", "currentLongTermDebt": "2082919000", "longTermInvestments": "243191000", "shortTermInvestments": "101331000", "currentNetReceivables": "1052855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52467327000", "currentAccountsPayable": "655455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24876892000", "totalShareholderEquity": "19573041000", "capitalLeaseObligations": "3115265000", "otherCurrentLiabilities": "3568068000", "totalCurrentLiabilities": "6976881000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28646361000", "cashAndShortTermInvestments": "419246000", "commonStockSharesOutstanding": "271592000", "intangibleAssetsExcludingGoodwill": "39140033000", "cashAndCashEquivalentsAtCarryingValue": "419246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-205591000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "479725000", "capitalExpenditures": "347310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23641000", "cashflowFromInvestment": "-610020000", "stockBasedCompensation": "10635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507525000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 4014843000, "cost_of_revenue": 2920265000, "gross_profit": 1094578000, "ebit": -10892000, "ebitda": 474508000, "pretax_income": -110300000, "tax_provision": -1925000, "net_income": -107376000, "net_income_to_common": -107376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613702000, "total_current_assets": 3116539000, "total_assets": 55556417000, "short_term_debt": 2480309000, "long_term_debt": 19696803000, "total_debt": 22177112000, "total_liabilities": 35715267000, "total_equity": 19777151000, "shares_outstanding": 271519000, "goodwill_and_intangibles": 38937270000 }, "cash_flow": { "operating_cash_flow": 451259000, "capital_expenditure": 519612000, "free_cash_flow": 970871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164378, "ticker_id": 8126, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10892000", "ebitda": "474508000", "netIncome": "-107376000", "grossProfit": "1094578000", "depreciation": "None", "totalRevenue": "4014843000", "costOfRevenue": "2920265000", "interestIncome": "30462000", "incomeBeforeTax": "-110300000", "interestExpense": "99408000", "operatingIncome": "-15244000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1925000", "reportedCurrency": "USD", "netInterestIncome": "-68946000", "nonInterestIncome": "None", "operatingExpenses": "1109822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2920265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "485400000", "sellingGeneralAndAdministrative": "624422000", "netIncomeFromContinuingOperations": "-108375000" }, "balance": { "goodwill": "None", "inventory": "632952000", "commonStock": "271000", "currentDebt": "None", "investments": "None", "totalAssets": "55556417000", "longTermDebt": "19696803000", "shortTermDebt": "2480309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "38937270000", "reportedCurrency": "USD", "retainedEarnings": "11630607000", "totalLiabilities": "35715267000", "otherCurrentAssets": "694147000", "totalCurrentAssets": "3116539000", "currentLongTermDebt": "2090661000", "longTermInvestments": "309189000", "shortTermInvestments": "152649000", "currentNetReceivables": "1023089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52439878000", "currentAccountsPayable": "573299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25394965000", "totalShareholderEquity": "19777151000", "capitalLeaseObligations": "3157720000", "otherCurrentLiabilities": "3238572000", "totalCurrentLiabilities": "7004963000", "otherNonCurrentLiabilities": "856926000", "totalNonCurrentLiabilities": "28710304000", "cashAndShortTermInvestments": "613702000", "commonStockSharesOutstanding": "271519000", "intangibleAssetsExcludingGoodwill": "38937270000", "cashAndCashEquivalentsAtCarryingValue": "613702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107376000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "451259000", "capitalExpenditures": "519612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1420451000", "cashflowFromInvestment": "-238145000", "stockBasedCompensation": "9058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-441998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "485400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4014843000, "cost_of_revenue": 2920265000, "gross_profit": 1094578000, "research_and_development": 25000000, "selling_general_admin": 624422000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10892000, "depreciation_amortisation": 485400000, "ebitda": 474508000, "interest_expense": 99408000, "interest_income": null, "other_non_operating": null, "pretax_income": -110300000, "tax_provision": -1925000, "effective_tax_rate": null, "net_income": -107376000, "net_income_continuing_ops": -108375000, "net_income_to_common": -107376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613702000, "short_term_investments": 152649000, "net_receivables": 1023089000, "inventory": 632952000, "other_current_assets": null, "total_current_assets": 3116539000, "net_ppe": null, "goodwill": null, "intangible_assets": 38937270000, "goodwill_and_intangibles": 38937270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52439878000, "total_assets": 55556417000, "short_term_debt": 2480309000, "accounts_payable": 573299000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7004963000, "long_term_debt": 19696803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28710304000, "total_liabilities": 35715267000, "total_debt": 22177112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11630607000, "total_equity": 19777151000, "shares_outstanding": 271519000, "operating_cash_flow": 451259000, "stock_based_compensation": 9058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 519612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -238145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1420451000, "free_cash_flow": 970871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10892000", "ebitda": "474508000", "netIncome": "-107376000", "grossProfit": "1094578000", "depreciation": "None", "totalRevenue": "4014843000", "costOfRevenue": "2920265000", "interestIncome": "30462000", "incomeBeforeTax": "-110300000", "interestExpense": "99408000", "operatingIncome": "-15244000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1925000", "reportedCurrency": "USD", "netInterestIncome": "-68946000", "nonInterestIncome": "None", "operatingExpenses": "1109822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2920265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "485400000", "sellingGeneralAndAdministrative": "624422000", "netIncomeFromContinuingOperations": "-108375000" }, "balance": { "goodwill": "None", "inventory": "632952000", "commonStock": "271000", "currentDebt": "None", "investments": "None", "totalAssets": "55556417000", "longTermDebt": "19696803000", "shortTermDebt": "2480309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "38937270000", "reportedCurrency": "USD", "retainedEarnings": "11630607000", "totalLiabilities": "35715267000", "otherCurrentAssets": "694147000", "totalCurrentAssets": "3116539000", "currentLongTermDebt": "2090661000", "longTermInvestments": "309189000", "shortTermInvestments": "152649000", "currentNetReceivables": "1023089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52439878000", "currentAccountsPayable": "573299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25394965000", "totalShareholderEquity": "19777151000", "capitalLeaseObligations": "3157720000", "otherCurrentLiabilities": "3238572000", "totalCurrentLiabilities": "7004963000", "otherNonCurrentLiabilities": "856926000", "totalNonCurrentLiabilities": "28710304000", "cashAndShortTermInvestments": "613702000", "commonStockSharesOutstanding": "271519000", "intangibleAssetsExcludingGoodwill": "38937270000", "cashAndCashEquivalentsAtCarryingValue": "613702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107376000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "451259000", "capitalExpenditures": "519612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1420451000", "cashflowFromInvestment": "-238145000", "stockBasedCompensation": "9058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-441998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "485400000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 15709818000, "cost_of_revenue": 11392896000, "gross_profit": 4316922000, "ebit": -1956720000, "ebitda": -670271000, "pretax_income": -2007901000, "tax_provision": -335640000, "net_income": -1745499000, "net_income_to_common": -1745499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1821376000, "total_current_assets": 4891814000, "total_assets": 57108894000, "short_term_debt": 3420508000, "long_term_debt": 19717266000, "total_debt": 23137774000, "total_liabilities": 36720602000, "total_equity": 19880177000, "shares_outstanding": 292439395, "goodwill_and_intangibles": 38745872000 }, "cash_flow": { "operating_cash_flow": 2131624000, "capital_expenditure": 2894059000, "free_cash_flow": 5025683000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164379, "ticker_id": 8126, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1956720000", "ebitda": "-670271000", "netIncome": "-1745499000", "grossProfit": "4316922000", "depreciation": "None", "totalRevenue": "15709818000", "costOfRevenue": "11392896000", "interestIncome": "129043000", "incomeBeforeTax": "-2007901000", "interestExpense": "51181000", "operatingIncome": "-372609000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-335640000", "reportedCurrency": "USD", "netInterestIncome": "77862000", "nonInterestIncome": "None", "operatingExpenses": "4689531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88440000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11392896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1286449000", "sellingGeneralAndAdministrative": "1798685000", "netIncomeFromContinuingOperations": "-1672261000" }, "balance": { "goodwill": "0", "inventory": "665169000", "commonStock": "271000", "currentDebt": "None", "investments": "None", "totalAssets": "57108894000", "longTermDebt": "19717266000", "shortTermDebt": "3420508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "38745872000", "reportedCurrency": "USD", "retainedEarnings": "11737983000", "totalLiabilities": "36720602000", "otherCurrentAssets": "660086000", "totalCurrentAssets": "4891814000", "currentLongTermDebt": "3046654000", "longTermInvestments": "314370000", "shortTermInvestments": "623044000", "currentNetReceivables": "1122139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52217080000", "currentAccountsPayable": "774011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26326280000", "totalShareholderEquity": "19880177000", "capitalLeaseObligations": "3121307000", "otherCurrentLiabilities": "3069412000", "totalCurrentLiabilities": "8018589000", "otherNonCurrentLiabilities": "849131000", "totalNonCurrentLiabilities": "28702013000", "cashAndShortTermInvestments": "1821376000", "commonStockSharesOutstanding": "292439395.50", "intangibleAssetsExcludingGoodwill": "38745872000", "cashAndCashEquivalentsAtCarryingValue": "1821376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1745499000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "229129000", "operatingCashflow": "2131624000", "capitalExpenditures": "2894059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275603000", "cashflowFromInvestment": "-2897589000", "stockBasedCompensation": "43275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1286449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15709818000, "cost_of_revenue": 11392896000, "gross_profit": 4316922000, "research_and_development": 88440000, "selling_general_admin": 1798685000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1956720000, "depreciation_amortisation": 1286449000, "ebitda": -670271000, "interest_expense": 51181000, "interest_income": null, "other_non_operating": null, "pretax_income": -2007901000, "tax_provision": -335640000, "effective_tax_rate": null, "net_income": -1745499000, "net_income_continuing_ops": -1672261000, "net_income_to_common": -1745499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1821376000, "short_term_investments": 623044000, "net_receivables": 1122139000, "inventory": 665169000, "other_current_assets": null, "total_current_assets": 4891814000, "net_ppe": null, "goodwill": 0, "intangible_assets": 38745872000, "goodwill_and_intangibles": 38745872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52217080000, "total_assets": 57108894000, "short_term_debt": 3420508000, "accounts_payable": 774011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8018589000, "long_term_debt": 19717266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28702013000, "total_liabilities": 36720602000, "total_debt": 23137774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11737983000, "total_equity": 19880177000, "shares_outstanding": 292439395, "operating_cash_flow": 2131624000, "stock_based_compensation": 43275000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2894059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2897589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -275603000, "free_cash_flow": 5025683000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1956720000", "ebitda": "-670271000", "netIncome": "-1745499000", "grossProfit": "4316922000", "depreciation": "None", "totalRevenue": "15709818000", "costOfRevenue": "11392896000", "interestIncome": "129043000", "incomeBeforeTax": "-2007901000", "interestExpense": "51181000", "operatingIncome": "-372609000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-335640000", "reportedCurrency": "USD", "netInterestIncome": "77862000", "nonInterestIncome": "None", "operatingExpenses": "4689531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88440000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11392896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1286449000", "sellingGeneralAndAdministrative": "1798685000", "netIncomeFromContinuingOperations": "-1672261000" }, "balance": { "goodwill": "0", "inventory": "665169000", "commonStock": "271000", "currentDebt": "None", "investments": "None", "totalAssets": "57108894000", "longTermDebt": "19717266000", "shortTermDebt": "3420508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "38745872000", "reportedCurrency": "USD", "retainedEarnings": "11737983000", "totalLiabilities": "36720602000", "otherCurrentAssets": "660086000", "totalCurrentAssets": "4891814000", "currentLongTermDebt": "3046654000", "longTermInvestments": "314370000", "shortTermInvestments": "623044000", "currentNetReceivables": "1122139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52217080000", "currentAccountsPayable": "774011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26326280000", "totalShareholderEquity": "19880177000", "capitalLeaseObligations": "3121307000", "otherCurrentLiabilities": "3069412000", "totalCurrentLiabilities": "8018589000", "otherNonCurrentLiabilities": "849131000", "totalNonCurrentLiabilities": "28702013000", "cashAndShortTermInvestments": "1821376000", "commonStockSharesOutstanding": "292439395.50", "intangibleAssetsExcludingGoodwill": "38745872000", "cashAndCashEquivalentsAtCarryingValue": "1821376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1745499000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "229129000", "operatingCashflow": "2131624000", "capitalExpenditures": "2894059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275603000", "cashflowFromInvestment": "-2897589000", "stockBasedCompensation": "43275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1286449000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 4108874000, "cost_of_revenue": 2980999000, "gross_profit": 1127875000, "ebit": -156381000, "ebitda": 240830000, "pretax_income": -178176000, "tax_provision": -59439000, "net_income": -138371000, "net_income_to_common": -138371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1094531000, "total_current_assets": 2472937000, "total_assets": 6230458000, "short_term_debt": 17855000, "long_term_debt": 1497396000, "total_debt": 1515251000, "total_liabilities": 2564670000, "total_equity": 3573398000, "shares_outstanding": 293475000, "goodwill_and_intangibles": 1123621000 }, "cash_flow": { "operating_cash_flow": 482444000, "capital_expenditure": 832927000, "free_cash_flow": 1315371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164381, "ticker_id": 8126, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-156381000", "ebitda": "240830000", "netIncome": "-138371000", "grossProfit": "1127875000", "depreciation": "None", "totalRevenue": "4108874000", "costOfRevenue": "2980999000", "interestIncome": "26209000", "incomeBeforeTax": "-178176000", "interestExpense": "12650000", "operatingIncome": "-31349000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-59439000", "reportedCurrency": "USD", "netInterestIncome": "13559000", "nonInterestIncome": "None", "operatingExpenses": "1159224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6463000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2980999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397211000", "sellingGeneralAndAdministrative": "104988000", "netIncomeFromContinuingOperations": "532000" }, "balance": { "goodwill": "532710000", "inventory": "167511000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "6230458000", "longTermDebt": "1497396000", "shortTermDebt": "17855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "590911000", "reportedCurrency": "USD", "retainedEarnings": "876959000", "totalLiabilities": "2564670000", "otherCurrentAssets": "14135000", "totalCurrentAssets": "2472937000", "currentLongTermDebt": "None", "longTermInvestments": "136455000", "shortTermInvestments": "894744000", "currentNetReceivables": "243151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3757521000", "currentAccountsPayable": "83756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1643080000", "totalShareholderEquity": "3573398000", "capitalLeaseObligations": "145684000", "otherCurrentLiabilities": "172780000", "totalCurrentLiabilities": "396679000", "otherNonCurrentLiabilities": "51895000", "totalNonCurrentLiabilities": "2167991000", "cashAndShortTermInvestments": "1094531000", "commonStockSharesOutstanding": "293475000", "intangibleAssetsExcludingGoodwill": "590911000", "cashAndCashEquivalentsAtCarryingValue": "1094531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1965000", "operatingCashflow": "482444000", "capitalExpenditures": "832927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90856000", "cashflowFromInvestment": "-158320000", "stockBasedCompensation": "2864000", "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": "397211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4108874000, "cost_of_revenue": 2980999000, "gross_profit": 1127875000, "research_and_development": 6463000, "selling_general_admin": 104988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -156381000, "depreciation_amortisation": 397211000, "ebitda": 240830000, "interest_expense": 12650000, "interest_income": null, "other_non_operating": null, "pretax_income": -178176000, "tax_provision": -59439000, "effective_tax_rate": null, "net_income": -138371000, "net_income_continuing_ops": 532000, "net_income_to_common": -138371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1094531000, "short_term_investments": 894744000, "net_receivables": 243151000, "inventory": 167511000, "other_current_assets": null, "total_current_assets": 2472937000, "net_ppe": null, "goodwill": 532710000, "intangible_assets": 590911000, "goodwill_and_intangibles": 1123621000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3757521000, "total_assets": 6230458000, "short_term_debt": 17855000, "accounts_payable": 83756000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 396679000, "long_term_debt": 1497396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2167991000, "total_liabilities": 2564670000, "total_debt": 1515251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 876959000, "total_equity": 3573398000, "shares_outstanding": 293475000, "operating_cash_flow": 482444000, "stock_based_compensation": 2864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 832927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158320000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90856000, "free_cash_flow": 1315371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-156381000", "ebitda": "240830000", "netIncome": "-138371000", "grossProfit": "1127875000", "depreciation": "None", "totalRevenue": "4108874000", "costOfRevenue": "2980999000", "interestIncome": "26209000", "incomeBeforeTax": "-178176000", "interestExpense": "12650000", "operatingIncome": "-31349000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-59439000", "reportedCurrency": "USD", "netInterestIncome": "13559000", "nonInterestIncome": "None", "operatingExpenses": "1159224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6463000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2980999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397211000", "sellingGeneralAndAdministrative": "104988000", "netIncomeFromContinuingOperations": "532000" }, "balance": { "goodwill": "532710000", "inventory": "167511000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "6230458000", "longTermDebt": "1497396000", "shortTermDebt": "17855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "590911000", "reportedCurrency": "USD", "retainedEarnings": "876959000", "totalLiabilities": "2564670000", "otherCurrentAssets": "14135000", "totalCurrentAssets": "2472937000", "currentLongTermDebt": "None", "longTermInvestments": "136455000", "shortTermInvestments": "894744000", "currentNetReceivables": "243151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3757521000", "currentAccountsPayable": "83756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1643080000", "totalShareholderEquity": "3573398000", "capitalLeaseObligations": "145684000", "otherCurrentLiabilities": "172780000", "totalCurrentLiabilities": "396679000", "otherNonCurrentLiabilities": "51895000", "totalNonCurrentLiabilities": "2167991000", "cashAndShortTermInvestments": "1094531000", "commonStockSharesOutstanding": "293475000", "intangibleAssetsExcludingGoodwill": "590911000", "cashAndCashEquivalentsAtCarryingValue": "1094531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1965000", "operatingCashflow": "482444000", "capitalExpenditures": "832927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90856000", "cashflowFromInvestment": "-158320000", "stockBasedCompensation": "2864000", "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": "397211000", "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": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "income_statement": { "revenue": 4356462000, "cost_of_revenue": 2975038000, "gross_profit": 1381424000, "ebit": 340605000, "ebitda": 956134000, "pretax_income": 318957000, "tax_provision": 86265000, "net_income": 212662000, "net_income_to_common": 212662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 702055000, "total_current_assets": 2396776000, "total_assets": 6237044000, "short_term_debt": 17717000, "long_term_debt": 1497187000, "total_debt": 1514904000, "total_liabilities": 2565918000, "total_equity": 3574121000, "shares_outstanding": 293195000, "goodwill_and_intangibles": 1125832000 }, "cash_flow": { "operating_cash_flow": 749159000, "capital_expenditure": 934537000, "free_cash_flow": 1683696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164382, "ticker_id": 8126, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:03.294621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "340605000", "ebitda": "956134000", "netIncome": "212662000", "grossProfit": "1381424000", "depreciation": "None", "totalRevenue": "4356462000", "costOfRevenue": "2975038000", "interestIncome": "23526000", "incomeBeforeTax": "318957000", "interestExpense": "21648000", "operatingIncome": "252229000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "86265000", "reportedCurrency": "USD", "netInterestIncome": "10286000", "nonInterestIncome": "None", "operatingExpenses": "1129195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6842000", "otherNonOperatingIncome": "-3275000", "costofGoodsAndServicesSold": "2975038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "615529000", "sellingGeneralAndAdministrative": "107420000", "netIncomeFromContinuingOperations": "9085000" }, "balance": { "goodwill": "533295000", "inventory": "151508000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "6237044000", "longTermDebt": "1497187000", "shortTermDebt": "17717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "592537000", "reportedCurrency": "USD", "retainedEarnings": "873715000", "totalLiabilities": "2565918000", "otherCurrentAssets": "15581000", "totalCurrentAssets": "2396776000", "currentLongTermDebt": "None", "longTermInvestments": "193432000", "shortTermInvestments": "1211407000", "currentNetReceivables": "247484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3840268000", "currentAccountsPayable": "91957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2312431000", "shortLongTermDebtTotal": "1643278000", "totalShareholderEquity": "3574121000", "capitalLeaseObligations": "146091000", "otherCurrentLiabilities": "180530000", "totalCurrentLiabilities": "398181000", "otherNonCurrentLiabilities": "237673000", "totalNonCurrentLiabilities": "2167737000", "cashAndShortTermInvestments": "702055000", "commonStockSharesOutstanding": "293195000", "intangibleAssetsExcludingGoodwill": "592537000", "cashAndCashEquivalentsAtCarryingValue": "702055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212662000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15016000", "operatingCashflow": "749159000", "capitalExpenditures": "934537000", "changeInReceivables": "15016000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127242000", "cashflowFromInvestment": "-2046232000", "stockBasedCompensation": "2783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-219785000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1045000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4356462000, "cost_of_revenue": 2975038000, "gross_profit": 1381424000, "research_and_development": 6842000, "selling_general_admin": 107420000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 340605000, "depreciation_amortisation": 615529000, "ebitda": 956134000, "interest_expense": 21648000, "interest_income": null, "other_non_operating": null, "pretax_income": 318957000, "tax_provision": 86265000, "effective_tax_rate": null, "net_income": 212662000, "net_income_continuing_ops": 9085000, "net_income_to_common": 212662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 702055000, "short_term_investments": 1211407000, "net_receivables": 247484000, "inventory": 151508000, "other_current_assets": null, "total_current_assets": 2396776000, "net_ppe": null, "goodwill": 533295000, "intangible_assets": 592537000, "goodwill_and_intangibles": 1125832000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3840268000, "total_assets": 6237044000, "short_term_debt": 17717000, "accounts_payable": 91957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398181000, "long_term_debt": 1497187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2167737000, "total_liabilities": 2565918000, "total_debt": 1514904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 873715000, "total_equity": 3574121000, "shares_outstanding": 293195000, "operating_cash_flow": 749159000, "stock_based_compensation": 2783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 934537000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2046232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127242000, "free_cash_flow": 1683696000, "net_change_in_cash": -219785000 }, "raw_data": { "income": { "ebit": "340605000", "ebitda": "956134000", "netIncome": "212662000", "grossProfit": "1381424000", "depreciation": "None", "totalRevenue": "4356462000", "costOfRevenue": "2975038000", "interestIncome": "23526000", "incomeBeforeTax": "318957000", "interestExpense": "21648000", "operatingIncome": "252229000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "86265000", "reportedCurrency": "USD", "netInterestIncome": "10286000", "nonInterestIncome": "None", "operatingExpenses": "1129195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6842000", "otherNonOperatingIncome": "-3275000", "costofGoodsAndServicesSold": "2975038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "615529000", "sellingGeneralAndAdministrative": "107420000", "netIncomeFromContinuingOperations": "9085000" }, "balance": { "goodwill": "533295000", "inventory": "151508000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "6237044000", "longTermDebt": "1497187000", "shortTermDebt": "17717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "592537000", "reportedCurrency": "USD", "retainedEarnings": "873715000", "totalLiabilities": "2565918000", "otherCurrentAssets": "15581000", "totalCurrentAssets": "2396776000", "currentLongTermDebt": "None", "longTermInvestments": "193432000", "shortTermInvestments": "1211407000", "currentNetReceivables": "247484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3840268000", "currentAccountsPayable": "91957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2312431000", "shortLongTermDebtTotal": "1643278000", "totalShareholderEquity": "3574121000", "capitalLeaseObligations": "146091000", "otherCurrentLiabilities": "180530000", "totalCurrentLiabilities": "398181000", "otherNonCurrentLiabilities": "237673000", "totalNonCurrentLiabilities": "2167737000", "cashAndShortTermInvestments": "702055000", "commonStockSharesOutstanding": "293195000", "intangibleAssetsExcludingGoodwill": "592537000", "cashAndCashEquivalentsAtCarryingValue": "702055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212662000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15016000", "operatingCashflow": "749159000", "capitalExpenditures": "934537000", "changeInReceivables": "15016000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127242000", "cashflowFromInvestment": "-2046232000", "stockBasedCompensation": "2783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-219785000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1045000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370633000", "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" ] } } }