{ "ticker": { "uuid": "0f9c4f4b-0987-47e1-be8b-4cb463110c20", "symbol": "STRZ", "name": "Starz Entertainment LLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/0f9c4f4b-0987-47e1-be8b-4cb463110c20/", "api_url": "https://sharemaestro.com/factors/api/tickers/0f9c4f4b-0987-47e1-be8b-4cb463110c20/" }, "ticker_metadata": { "id": 8412, "uuid": "0f9c4f4b-0987-47e1-be8b-4cb463110c20", "symbol": "STRZ", "name": "Starz Entertainment LLC", "asset_type": "equity", "market_cap": 408485000, "stock_exchange_id": 2, "industry": "Entertainment", "sector": "Communication Services", "description": "Starz Entertainment Corp. The company is headquartered in Vancouver, Canada.", "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": "0f9c4f4b-0987-47e1-be8b-4cb463110c20", "symbol": "STRZ", "name": "Starz Entertainment LLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/0f9c4f4b-0987-47e1-be8b-4cb463110c20/", "api_url": "https://sharemaestro.com/factors/api/tickers/0f9c4f4b-0987-47e1-be8b-4cb463110c20/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.86, "value": 0.93, "quality": 0.2, "momentum": 0.75, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 26.13, "market_cap": 438984000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.7687, "shareholder_yield": 0, "roe": -0.5864, "piotroski_f_score": 4, "momentum_12_1": 0.0964, "volatility_252d": 0.7985 }, "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": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:45.693288+00:00", "batch_id": "" }, "size": { "price_close": 26.13, "market_cap": 438984000, "market_cap_usd": 438984000, "enterprise_value": 951184000, "shares_outstanding": 16800000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.917, "ptbv_ratio": null, "ps_ratio": 0.3456, "pcf_ratio": 4.8307, "pfcf_ratio": 3.9253, "ev_ebitda": 1.3009, "ev_ebit": -12.7164, "ev_sales": 0.7488, "ev_fcf": 8.5053, "earnings_yield": null, "fcf_yield": 0.1176, "price_to_sales": 0.3456, "price_to_book": 0.917, "price_to_cashflow": 4.8307, "ebitda_to_ev": 0.7687, "sales_yield": 1.3355 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6961, "operating_margin": -0.0589, "net_margin": -0.221, "ebitda_margin": 0.5756, "fcf_margin": 0.088, "roe": -0.5864, "roa": -0.1569, "roic": -0.0566, "roc_greenblatt": null, "asset_turnover": 0.7102, "cash_conversion": -0.3984, "accruals_ratio": -0.2077, "sbc_to_revenue": 0.0142, "piotroski_f_score": 4, "altman_z_score": 0.2683, "earnings_stability_5y": 1.176, "revenue_stability_5y": 0.4712, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4943, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7366, "net_debt_to_ebitda": 0.7005, "debt_to_assets": 0.3434, "interest_coverage": -1.31, "current_ratio": 0.3097, "quick_ratio": 0.3097, "net_debt": 512200000, "local_beta": 0.0012, "volatility_252d": 0.7985, "volatility_60d": 1.9092, "max_drawdown_12m": -0.4872, "risk_adjusted_momentum": 0.1207 }, "growth": { "revenue_growth_1y": -0.518, "revenue_growth_3y_cagr": -0.3116, "revenue_growth_5y_cagr": -0.1741, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.3787, "revenue_growth": -0.518, "earnings_growth": null }, "momentum": { "price_return_1m": 0.3204, "price_return_3m": 0.7078, "price_return_6m": 1.4605, "price_return_9m": 1.0738, "price_return_12m": 0.4476, "price_return_12m_ex1m": 0.0964, "momentum_6m": 1.4605, "momentum_12m": 0.4476, "momentum_12_1": 0.0964, "distance_from_52w_high": 0, "distance_from_52w_low": 1.9727, "relative_strength": 0.2897 }, "raw_ttm": { "revenue_ttm": 1270300000, "gross_profit_ttm": 884200000, "ebit_ttm": -74800000, "ebitda_ttm": 731200000, "net_income_ttm": -280700000, "eps_diluted_ttm": -16.7083, "operating_cash_flow_ttm": 90874678, "capital_expenditure_ttm": 20959668, "fcf_ttm": 111834346, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57100000, "cash_and_equivalents": 102100000, "total_current_assets": 194600000, "total_current_liabilities": 628300000, "net_ppe": null, "total_assets": 1788700000, "total_debt": 614300000, "total_equity": 478700000, "net_working_capital": -524500000, "book_value_per_share": 28.494, "retained_earnings": -273400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -149200000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 16, "rank_ev_ebitda": 3, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 34, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 92, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 22, "rank_fcf_margin": 72, "rank_piotroski": 76, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 28 }, "composites": { "value_composite": 7, "quality_composite": 80, "momentum_composite": 25, "growth_composite": 90, "yield_composite": 86, "svqf_composite": 69, "vc1_composite": 5, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 1, "overall_composite": 14, "quality_value_composite": 0.4313, "os_score": 0.86, "value_percentile": 0.93, "quality_percentile": 0.2, "momentum_percentile": 0.75, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 12, "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": 1, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2844, "ticker_id": 8412, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:45.693288+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.13, "market_cap": 438984000, "market_cap_usd": 438984000, "enterprise_value": 951184000, "shares_outstanding": 16800000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.91703363, "ptbv_ratio": null, "ps_ratio": 0.34557506, "pcf_ratio": 4.8306526, "pfcf_ratio": 3.92530574, "ev_ebitda": 1.30085339, "ev_ebit": -12.71636364, "ev_sales": 0.7487869, "ev_fcf": 8.50529407, "earnings_yield": null, "fcf_yield": 0.11757383, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.69605605, "operating_margin": -0.05888373, "net_margin": -0.22097142, "ebitda_margin": 0.57561206, "fcf_margin": 0.08803774, "roe": -0.58637978, "roa": -0.15692961, "roic": -0.0566152, "roc_greenblatt": null, "asset_turnover": 0.71018058, "cash_conversion": -0.39841235, "accruals_ratio": -0.20773449, "sbc_to_revenue": 0.01416988, "debt_to_equity": 2.73657823, "net_debt_to_ebitda": 0.70049234, "debt_to_assets": 0.34343378, "interest_coverage": -1.30998249, "current_ratio": 0.30972465, "quick_ratio": 0.30972465, "net_debt": 512200000, "revenue_growth_1y": -0.51800417, "revenue_growth_3y_cagr": -0.31160869, "revenue_growth_5y_cagr": -0.17405294, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.37874023, "piotroski_f_score": 4, "altman_z_score": 0.26829456, "earnings_stability_5y": 1.176009, "revenue_stability_5y": 0.471167, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.32036382, "price_return_3m": 0.70784314, "price_return_6m": 1.46045198, "price_return_9m": 1.07380952, "price_return_12m": 0.44764543, "price_return_12m_ex1m": 0.09639889, "distance_from_52w_high": 0, "distance_from_52w_low": 1.97269625, "relative_strength": 0.28970438, "local_beta": 0.0012, "volatility_252d": 0.798493, "volatility_60d": 1.90924, "max_drawdown_12m": -0.48716453, "revenue_ttm": 1270300000, "gross_profit_ttm": 884200000, "ebit_ttm": -74800000, "ebitda_ttm": 731200000, "net_income_ttm": -280700000, "eps_diluted_ttm": -16.70833333, "operating_cash_flow_ttm": 90874678, "capital_expenditure_ttm": 20959668, "fcf_ttm": 111834346, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57100000, "cash_and_equivalents": 102100000, "total_current_assets": 194600000, "total_current_liabilities": 628300000, "net_ppe": null, "total_assets": 1788700000, "total_debt": 614300000, "total_equity": 478700000, "net_working_capital": -524500000, "book_value_per_share": 28.49404762, "retained_earnings": -273400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -149200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 16, "rank_ev_ebitda": 3, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 34, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 92, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 22, "rank_fcf_margin": 72, "rank_piotroski": 76, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 28, "value_composite": 7, "quality_composite": 80, "momentum_composite": 25, "growth_composite": 90, "yield_composite": 86, "svqf_composite": 69, "vc1_composite": 5, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 1, "overall_composite": 14, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 12, "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": 26.13, "os": 0.86, "value": 0.93, "quality": 0.2, "momentum": 0.75, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.5864, "momentum_12_1": 0.0964, "complete_fields": { "id": 2844, "ticker_id": 8412, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:45.693288+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.13, "market_cap": 438984000, "market_cap_usd": 438984000, "enterprise_value": 951184000, "shares_outstanding": 16800000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.91703363, "ptbv_ratio": null, "ps_ratio": 0.34557506, "pcf_ratio": 4.8306526, "pfcf_ratio": 3.92530574, "ev_ebitda": 1.30085339, "ev_ebit": -12.71636364, "ev_sales": 0.7487869, "ev_fcf": 8.50529407, "earnings_yield": null, "fcf_yield": 0.11757383, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.69605605, "operating_margin": -0.05888373, "net_margin": -0.22097142, "ebitda_margin": 0.57561206, "fcf_margin": 0.08803774, "roe": -0.58637978, "roa": -0.15692961, "roic": -0.0566152, "roc_greenblatt": null, "asset_turnover": 0.71018058, "cash_conversion": -0.39841235, "accruals_ratio": -0.20773449, "sbc_to_revenue": 0.01416988, "debt_to_equity": 2.73657823, "net_debt_to_ebitda": 0.70049234, "debt_to_assets": 0.34343378, "interest_coverage": -1.30998249, "current_ratio": 0.30972465, "quick_ratio": 0.30972465, "net_debt": 512200000, "revenue_growth_1y": -0.51800417, "revenue_growth_3y_cagr": -0.31160869, "revenue_growth_5y_cagr": -0.17405294, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.37874023, "piotroski_f_score": 4, "altman_z_score": 0.26829456, "earnings_stability_5y": 1.176009, "revenue_stability_5y": 0.471167, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.32036382, "price_return_3m": 0.70784314, "price_return_6m": 1.46045198, "price_return_9m": 1.07380952, "price_return_12m": 0.44764543, "price_return_12m_ex1m": 0.09639889, "distance_from_52w_high": 0, "distance_from_52w_low": 1.97269625, "relative_strength": 0.28970438, "local_beta": 0.0012, "volatility_252d": 0.798493, "volatility_60d": 1.90924, "max_drawdown_12m": -0.48716453, "revenue_ttm": 1270300000, "gross_profit_ttm": 884200000, "ebit_ttm": -74800000, "ebitda_ttm": 731200000, "net_income_ttm": -280700000, "eps_diluted_ttm": -16.70833333, "operating_cash_flow_ttm": 90874678, "capital_expenditure_ttm": 20959668, "fcf_ttm": 111834346, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57100000, "cash_and_equivalents": 102100000, "total_current_assets": 194600000, "total_current_liabilities": 628300000, "net_ppe": null, "total_assets": 1788700000, "total_debt": 614300000, "total_equity": 478700000, "net_working_capital": -524500000, "book_value_per_share": 28.49404762, "retained_earnings": -273400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -149200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 16, "rank_ev_ebitda": 3, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 34, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 92, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 22, "rank_fcf_margin": 72, "rank_piotroski": 76, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 28, "value_composite": 7, "quality_composite": 80, "momentum_composite": 25, "growth_composite": 90, "yield_composite": 86, "svqf_composite": 69, "vc1_composite": 5, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 1, "overall_composite": 14, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 12, "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": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 1257500000, "cost_of_revenue": null, "gross_profit": null, "ebit": -487200000, "ebitda": -255000000, "pretax_income": -403000000, "tax_provision": 100000, "net_income": -403100000, "net_income_to_common": -403100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102100000, "total_current_assets": 194600000, "total_assets": 1788700000, "short_term_debt": 11300000, "long_term_debt": null, "total_debt": 11300000, "total_liabilities": 1310000000, "total_equity": 478700000, "shares_outstanding": 16800000, "goodwill_and_intangibles": 627900000 }, "cash_flow": { "operating_cash_flow": 98900000, "capital_expenditure": 18700000, "free_cash_flow": 117600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178063, "ticker_id": 8412, "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-487200000", "ebitda": "-255000000", "netIncome": "-403100000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "1257500000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-403000000", "interestExpense": "84200000", "operatingIncome": "-424800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "363000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232200000", "sellingGeneralAndAdministrative": "118800000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "731600000", "currentDebt": "None", "investments": "None", "totalAssets": "1788700000", "longTermDebt": "None", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "627900000", "reportedCurrency": "None", "retainedEarnings": "-273400000", "totalLiabilities": "1310000000", "otherCurrentAssets": "10800000", "totalCurrentAssets": "194600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1594100000", "currentAccountsPayable": "68300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614300000", "totalShareholderEquity": "478700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "494600000", "totalCurrentLiabilities": "628300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "681700000", "cashAndShortTermInvestments": "102100000", "commonStockSharesOutstanding": "16800000", "intangibleAssetsExcludingGoodwill": "627900000", "cashAndCashEquivalentsAtCarryingValue": "102100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-403100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "98900000", "capitalExpenditures": "18700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34200000", "cashflowFromInvestment": "-99600000", "stockBasedCompensation": "13800000", "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": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1257500000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 118800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -487200000, "depreciation_amortisation": 232200000, "ebitda": -255000000, "interest_expense": 84200000, "interest_income": null, "other_non_operating": null, "pretax_income": -403000000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": -403100000, "net_income_continuing_ops": null, "net_income_to_common": -403100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102100000, "short_term_investments": null, "net_receivables": 81700000, "inventory": null, "other_current_assets": null, "total_current_assets": 194600000, "net_ppe": null, "goodwill": null, "intangible_assets": 627900000, "goodwill_and_intangibles": 627900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1594100000, "total_assets": 1788700000, "short_term_debt": 11300000, "accounts_payable": 68300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 628300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 681700000, "total_liabilities": 1310000000, "total_debt": 11300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273400000, "total_equity": 478700000, "shares_outstanding": 16800000, "operating_cash_flow": 98900000, "stock_based_compensation": 13800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34200000, "free_cash_flow": 117600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-487200000", "ebitda": "-255000000", "netIncome": "-403100000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "1257500000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-403000000", "interestExpense": "84200000", "operatingIncome": "-424800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "363000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232200000", "sellingGeneralAndAdministrative": "118800000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "731600000", "currentDebt": "None", "investments": "None", "totalAssets": "1788700000", "longTermDebt": "None", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "627900000", "reportedCurrency": "None", "retainedEarnings": "-273400000", "totalLiabilities": "1310000000", "otherCurrentAssets": "10800000", "totalCurrentAssets": "194600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1594100000", "currentAccountsPayable": "68300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614300000", "totalShareholderEquity": "478700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "494600000", "totalCurrentLiabilities": "628300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "681700000", "cashAndShortTermInvestments": "102100000", "commonStockSharesOutstanding": "16800000", "intangibleAssetsExcludingGoodwill": "627900000", "cashAndCashEquivalentsAtCarryingValue": "102100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-403100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "98900000", "capitalExpenditures": "18700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34200000", "cashflowFromInvestment": "-99600000", "stockBasedCompensation": "13800000", "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": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 1369600000, "cost_of_revenue": 702000000, "gross_profit": 667600000, "ebit": -178300000, "ebitda": 638200000, "pretax_income": -223900000, "tax_provision": -8600000, "net_income": -211200000, "net_income_to_common": -211200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17800000, "total_current_assets": 170500000, "total_assets": 2173200000, "short_term_debt": 342600000, "long_term_debt": 699900000, "total_debt": 1042500000, "total_liabilities": 1406800000, "total_equity": 766400000, "shares_outstanding": 16709928, "goodwill_and_intangibles": 1912300000 }, "cash_flow": { "operating_cash_flow": -46000000, "capital_expenditure": 17600000, "free_cash_flow": -28400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178068, "ticker_id": 8412, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-178300000", "ebitda": "638200000", "netIncome": "-211200000", "grossProfit": "667600000", "depreciation": "None", "totalRevenue": "1369600000", "costOfRevenue": "702000000", "interestIncome": "4900000", "incomeBeforeTax": "-223900000", "interestExpense": "45600000", "operatingIncome": "13700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-8600000", "reportedCurrency": "USD", "netInterestIncome": "-40700000", "nonInterestIncome": "None", "operatingExpenses": "653900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "702000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "816500000", "sellingGeneralAndAdministrative": "101800000", "netIncomeFromContinuingOperations": "-215300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "747200000", "currentDebt": "None", "investments": "None", "totalAssets": "2173200000", "longTermDebt": "699900000", "shortTermDebt": "342600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1912300000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1406800000", "otherCurrentAssets": "18400000", "totalCurrentAssets": "170500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2002700000", "currentAccountsPayable": "64500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1088100000", "totalShareholderEquity": "766400000", "capitalLeaseObligations": "55500000", "otherCurrentLiabilities": "176000000", "totalCurrentLiabilities": "622500000", "otherNonCurrentLiabilities": "3800000", "totalNonCurrentLiabilities": "784300000", "cashAndShortTermInvestments": "17800000", "commonStockSharesOutstanding": "16709928", "intangibleAssetsExcludingGoodwill": "1912300000", "cashAndCashEquivalentsAtCarryingValue": "17800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-215300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-46000000", "capitalExpenditures": "17600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126000000", "cashflowFromInvestment": "-99200000", "stockBasedCompensation": "18000000", "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": "816500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1369600000, "cost_of_revenue": 702000000, "gross_profit": 667600000, "research_and_development": null, "selling_general_admin": 101800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -178300000, "depreciation_amortisation": 816500000, "ebitda": 638200000, "interest_expense": 45600000, "interest_income": null, "other_non_operating": null, "pretax_income": -223900000, "tax_provision": -8600000, "effective_tax_rate": null, "net_income": -211200000, "net_income_continuing_ops": -215300000, "net_income_to_common": -211200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17800000, "short_term_investments": null, "net_receivables": 134300000, "inventory": null, "other_current_assets": null, "total_current_assets": 170500000, "net_ppe": null, "goodwill": null, "intangible_assets": 1912300000, "goodwill_and_intangibles": 1912300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2002700000, "total_assets": 2173200000, "short_term_debt": 342600000, "accounts_payable": 64500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622500000, "long_term_debt": 699900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 784300000, "total_liabilities": 1406800000, "total_debt": 1042500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 766400000, "shares_outstanding": 16709928, "operating_cash_flow": -46000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126000000, "free_cash_flow": -28400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-178300000", "ebitda": "638200000", "netIncome": "-211200000", "grossProfit": "667600000", "depreciation": "None", "totalRevenue": "1369600000", "costOfRevenue": "702000000", "interestIncome": "4900000", "incomeBeforeTax": "-223900000", "interestExpense": "45600000", "operatingIncome": "13700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-8600000", "reportedCurrency": "USD", "netInterestIncome": "-40700000", "nonInterestIncome": "None", "operatingExpenses": "653900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "702000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "816500000", "sellingGeneralAndAdministrative": "101800000", "netIncomeFromContinuingOperations": "-215300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "747200000", "currentDebt": "None", "investments": "None", "totalAssets": "2173200000", "longTermDebt": "699900000", "shortTermDebt": "342600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1912300000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1406800000", "otherCurrentAssets": "18400000", "totalCurrentAssets": "170500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2002700000", "currentAccountsPayable": "64500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1088100000", "totalShareholderEquity": "766400000", "capitalLeaseObligations": "55500000", "otherCurrentLiabilities": "176000000", "totalCurrentLiabilities": "622500000", "otherNonCurrentLiabilities": "3800000", "totalNonCurrentLiabilities": "784300000", "cashAndShortTermInvestments": "17800000", "commonStockSharesOutstanding": "16709928", "intangibleAssetsExcludingGoodwill": "1912300000", "cashAndCashEquivalentsAtCarryingValue": "17800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-215300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-46000000", "capitalExpenditures": "17600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126000000", "cashflowFromInvestment": "-99200000", "stockBasedCompensation": "18000000", "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": "816500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 1392400000, "cost_of_revenue": 854500000, "gross_profit": 537900000, "ebit": -886300000, "ebitda": -98000000, "pretax_income": -933500000, "tax_provision": -128900000, "net_income": -915200000, "net_income_to_common": -915200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357700000, "total_current_assets": 1463500000, "total_assets": 7092700000, "short_term_debt": 913700000, "long_term_debt": 696600000, "total_debt": 1610300000, "total_liabilities": 7279900000, "total_equity": -312700000, "shares_outstanding": 16709928, "goodwill_and_intangibles": 1803000000 }, "cash_flow": { "operating_cash_flow": -131800000, "capital_expenditure": 20400000, "free_cash_flow": -111400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178073, "ticker_id": 8412, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-886300000", "ebitda": "-98000000", "netIncome": "-915200000", "grossProfit": "537900000", "depreciation": "None", "totalRevenue": "1392400000", "costOfRevenue": "854500000", "interestIncome": "3500000", "incomeBeforeTax": "-933500000", "interestExpense": "304400000", "operatingIncome": "-14900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-128900000", "reportedCurrency": "USD", "netInterestIncome": "-43700000", "nonInterestIncome": "None", "operatingExpenses": "552800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "854500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "788300000", "sellingGeneralAndAdministrative": "129200000", "netIncomeFromContinuingOperations": "-804600000" }, "balance": { "goodwill": "811200000", "inventory": "None", "commonStock": "3148000000", "currentDebt": "None", "investments": "None", "totalAssets": "7092700000", "longTermDebt": "696600000", "shortTermDebt": "913700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "991800000", "reportedCurrency": "USD", "retainedEarnings": "-3576700000", "totalLiabilities": "7279900000", "otherCurrentAssets": "93800000", "totalCurrentAssets": "1463500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1012000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5629200000", "currentAccountsPayable": "1196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3463400000", "totalShareholderEquity": "-312700000", "capitalLeaseObligations": "64400000", "otherCurrentLiabilities": "1694800000", "totalCurrentLiabilities": "3992100000", "otherNonCurrentLiabilities": "3400000", "totalNonCurrentLiabilities": "3287799999", "cashAndShortTermInvestments": "357700000", "commonStockSharesOutstanding": "16709928", "intangibleAssetsExcludingGoodwill": "991800000", "cashAndCashEquivalentsAtCarryingValue": "357700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-804600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-131800000", "capitalExpenditures": "20400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "132000000", "cashflowFromInvestment": "-24800000", "stockBasedCompensation": "24600000", "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": "795800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1392400000, "cost_of_revenue": 854500000, "gross_profit": 537900000, "research_and_development": null, "selling_general_admin": 129200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -886300000, "depreciation_amortisation": 788300000, "ebitda": -98000000, "interest_expense": 304400000, "interest_income": null, "other_non_operating": null, "pretax_income": -933500000, "tax_provision": -128900000, "effective_tax_rate": null, "net_income": -915200000, "net_income_continuing_ops": -804600000, "net_income_to_common": -915200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357700000, "short_term_investments": null, "net_receivables": 1012000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1463500000, "net_ppe": null, "goodwill": 811200000, "intangible_assets": 991800000, "goodwill_and_intangibles": 1803000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5629200000, "total_assets": 7092700000, "short_term_debt": 913700000, "accounts_payable": 1196000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3992100000, "long_term_debt": 696600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3287799999, "total_liabilities": 7279900000, "total_debt": 1610300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3576700000, "total_equity": -312700000, "shares_outstanding": 16709928, "operating_cash_flow": -131800000, "stock_based_compensation": 24600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 132000000, "free_cash_flow": -111400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-886300000", "ebitda": "-98000000", "netIncome": "-915200000", "grossProfit": "537900000", "depreciation": "None", "totalRevenue": "1392400000", "costOfRevenue": "854500000", "interestIncome": "3500000", "incomeBeforeTax": "-933500000", "interestExpense": "304400000", "operatingIncome": "-14900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-128900000", "reportedCurrency": "USD", "netInterestIncome": "-43700000", "nonInterestIncome": "None", "operatingExpenses": "552800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "854500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "788300000", "sellingGeneralAndAdministrative": "129200000", "netIncomeFromContinuingOperations": "-804600000" }, "balance": { "goodwill": "811200000", "inventory": "None", "commonStock": "3148000000", "currentDebt": "None", "investments": "None", "totalAssets": "7092700000", "longTermDebt": "696600000", "shortTermDebt": "913700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "991800000", "reportedCurrency": "USD", "retainedEarnings": "-3576700000", "totalLiabilities": "7279900000", "otherCurrentAssets": "93800000", "totalCurrentAssets": "1463500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1012000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5629200000", "currentAccountsPayable": "1196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3463400000", "totalShareholderEquity": "-312700000", "capitalLeaseObligations": "64400000", "otherCurrentLiabilities": "1694800000", "totalCurrentLiabilities": "3992100000", "otherNonCurrentLiabilities": "3400000", "totalNonCurrentLiabilities": "3287799999", "cashAndShortTermInvestments": "357700000", "commonStockSharesOutstanding": "16709928", "intangibleAssetsExcludingGoodwill": "991800000", "cashAndCashEquivalentsAtCarryingValue": "357700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-804600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-131800000", "capitalExpenditures": "20400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "132000000", "cashflowFromInvestment": "-24800000", "stockBasedCompensation": "24600000", "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": "795800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 3854800000, "cost_of_revenue": 2506400000, "gross_profit": 1348400000, "ebit": -1704400000, "ebitda": 141200000, "pretax_income": -1997500000, "tax_provision": 21300000, "net_income": -2010200000, "net_income_to_common": -2010200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300000000, "total_current_assets": 1118400000, "total_assets": 7426200000, "short_term_debt": 1096000000, "long_term_debt": null, "total_debt": 1096000000, "total_liabilities": 6296600000, "total_equity": 784500000, "shares_outstanding": 16709928, "goodwill_and_intangibles": 2589600000 }, "cash_flow": { "operating_cash_flow": -438300000, "capital_expenditure": 34300000, "free_cash_flow": -404000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178078, "ticker_id": 8412, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1704400000", "ebitda": "141200000", "netIncome": "-2010200000", "grossProfit": "1348400000", "depreciation": "None", "totalRevenue": "3854800000", "costOfRevenue": "2506400000", "interestIncome": "600000", "incomeBeforeTax": "-1997500000", "interestExpense": "293600000", "operatingIncome": "17900000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "21300000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "1330500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1845600000", "sellingGeneralAndAdministrative": "124000000", "netIncomeFromContinuingOperations": "-1335900000" }, "balance": { "goodwill": "1289500000", "inventory": "None", "commonStock": "3103200000", "currentDebt": "None", "investments": "None", "totalAssets": "7426200000", "longTermDebt": "None", "shortTermDebt": "1096000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1300100000", "reportedCurrency": "None", "retainedEarnings": "-2439600000", "totalLiabilities": "6296600000", "otherCurrentAssets": "43300000", "totalCurrentAssets": "1118400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "775100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6307799999", "currentAccountsPayable": "1101500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4249800000", "totalShareholderEquity": "784500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225999999", "totalCurrentLiabilities": "2570700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3725900000", "cashAndShortTermInvestments": "300000000", "commonStockSharesOutstanding": "16709928", "intangibleAssetsExcludingGoodwill": "1300100000", "cashAndCashEquivalentsAtCarryingValue": "300000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1335900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-438300000", "capitalExpenditures": "34300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "428100000", "cashflowFromInvestment": "-42500000", "stockBasedCompensation": "25700000", "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": "809900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3854800000, "cost_of_revenue": 2506400000, "gross_profit": 1348400000, "research_and_development": null, "selling_general_admin": 124000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1704400000, "depreciation_amortisation": 1845600000, "ebitda": 141200000, "interest_expense": 293600000, "interest_income": null, "other_non_operating": null, "pretax_income": -1997500000, "tax_provision": 21300000, "effective_tax_rate": null, "net_income": -2010200000, "net_income_continuing_ops": -1335900000, "net_income_to_common": -2010200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300000000, "short_term_investments": null, "net_receivables": 775100000, "inventory": null, "other_current_assets": null, "total_current_assets": 1118400000, "net_ppe": null, "goodwill": 1289500000, "intangible_assets": 1300100000, "goodwill_and_intangibles": 2589600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6307799999, "total_assets": 7426200000, "short_term_debt": 1096000000, "accounts_payable": 1101500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2570700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3725900000, "total_liabilities": 6296600000, "total_debt": 1096000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2439600000, "total_equity": 784500000, "shares_outstanding": 16709928, "operating_cash_flow": -438300000, "stock_based_compensation": 25700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 428100000, "free_cash_flow": -404000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1704400000", "ebitda": "141200000", "netIncome": "-2010200000", "grossProfit": "1348400000", "depreciation": "None", "totalRevenue": "3854800000", "costOfRevenue": "2506400000", "interestIncome": "600000", "incomeBeforeTax": "-1997500000", "interestExpense": "293600000", "operatingIncome": "17900000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "21300000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "1330500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1845600000", "sellingGeneralAndAdministrative": "124000000", "netIncomeFromContinuingOperations": "-1335900000" }, "balance": { "goodwill": "1289500000", "inventory": "None", "commonStock": "3103200000", "currentDebt": "None", "investments": "None", "totalAssets": "7426200000", "longTermDebt": "None", "shortTermDebt": "1096000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1300100000", "reportedCurrency": "None", "retainedEarnings": "-2439600000", "totalLiabilities": "6296600000", "otherCurrentAssets": "43300000", "totalCurrentAssets": "1118400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "775100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6307799999", "currentAccountsPayable": "1101500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4249800000", "totalShareholderEquity": "784500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225999999", "totalCurrentLiabilities": "2570700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3725900000", "cashAndShortTermInvestments": "300000000", "commonStockSharesOutstanding": "16709928", "intangibleAssetsExcludingGoodwill": "1300100000", "cashAndCashEquivalentsAtCarryingValue": "300000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1335900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-438300000", "capitalExpenditures": "34300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "428100000", "cashflowFromInvestment": "-42500000", "stockBasedCompensation": "25700000", "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": "809900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 3604300000, "cost_of_revenue": 2289900000, "gross_profit": 1314400000, "ebit": -16800000, "ebitda": 1728800000, "pretax_income": -177000000, "tax_provision": 28400000, "net_income": -188200000, "net_income_to_common": -188200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384600000, "total_current_assets": 1058099999, "total_assets": 8991200000, "short_term_debt": 1215300000, "long_term_debt": null, "total_debt": 1215300000, "total_liabilities": 5986600000, "total_equity": 2681600000, "shares_outstanding": 11205000, "goodwill_and_intangibles": 4204700000 }, "cash_flow": { "operating_cash_flow": -725800000, "capital_expenditure": 194499999, "free_cash_flow": -531300001, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178083, "ticker_id": 8412, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16800000", "ebitda": "1728800000", "netIncome": "-188200000", "grossProfit": "1314400000", "depreciation": "None", "totalRevenue": "3604300000", "costOfRevenue": "2289900000", "interestIncome": "None", "incomeBeforeTax": "-177000000", "interestExpense": "157200000", "operatingIncome": "22600000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "28400000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1291800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2289900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1745600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2764500000", "inventory": "14100000", "commonStock": "3022000000", "currentDebt": "None", "investments": "None", "totalAssets": "8991200000", "longTermDebt": "None", "shortTermDebt": "1215300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "1440200000", "reportedCurrency": "None", "retainedEarnings": "-369700000", "totalLiabilities": "5986600000", "otherCurrentAssets": "48399999", "totalCurrentAssets": "1058099999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "611000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7933100000", "currentAccountsPayable": "541600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4305700000", "totalShareholderEquity": "2681600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "471300000", "totalCurrentLiabilities": "2403100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3583500000", "cashAndShortTermInvestments": "384600000", "commonStockSharesOutstanding": "11205000", "intangibleAssetsExcludingGoodwill": "1440200000", "cashAndCashEquivalentsAtCarryingValue": "384600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-188200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-725800000", "capitalExpenditures": "194499999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "664300000", "cashflowFromInvestment": "-80500000", "stockBasedCompensation": "None", "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": "1745600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3604300000, "cost_of_revenue": 2289900000, "gross_profit": 1314400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16800000, "depreciation_amortisation": 1745600000, "ebitda": 1728800000, "interest_expense": 157200000, "interest_income": null, "other_non_operating": null, "pretax_income": -177000000, "tax_provision": 28400000, "effective_tax_rate": null, "net_income": -188200000, "net_income_continuing_ops": null, "net_income_to_common": -188200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 384600000, "short_term_investments": null, "net_receivables": 611000000, "inventory": 14100000, "other_current_assets": null, "total_current_assets": 1058099999, "net_ppe": null, "goodwill": 2764500000, "intangible_assets": 1440200000, "goodwill_and_intangibles": 4204700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7933100000, "total_assets": 8991200000, "short_term_debt": 1215300000, "accounts_payable": 541600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2403100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3583500000, "total_liabilities": 5986600000, "total_debt": 1215300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -369700000, "total_equity": 2681600000, "shares_outstanding": 11205000, "operating_cash_flow": -725800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194499999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 664300000, "free_cash_flow": -531300001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16800000", "ebitda": "1728800000", "netIncome": "-188200000", "grossProfit": "1314400000", "depreciation": "None", "totalRevenue": "3604300000", "costOfRevenue": "2289900000", "interestIncome": "None", "incomeBeforeTax": "-177000000", "interestExpense": "157200000", "operatingIncome": "22600000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "28400000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1291800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2289900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1745600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2764500000", "inventory": "14100000", "commonStock": "3022000000", "currentDebt": "None", "investments": "None", "totalAssets": "8991200000", "longTermDebt": "None", "shortTermDebt": "1215300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "1440200000", "reportedCurrency": "None", "retainedEarnings": "-369700000", "totalLiabilities": "5986600000", "otherCurrentAssets": "48399999", "totalCurrentAssets": "1058099999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "611000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7933100000", "currentAccountsPayable": "541600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4305700000", "totalShareholderEquity": "2681600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "471300000", "totalCurrentLiabilities": "2403100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3583500000", "cashAndShortTermInvestments": "384600000", "commonStockSharesOutstanding": "11205000", "intangibleAssetsExcludingGoodwill": "1440200000", "cashAndCashEquivalentsAtCarryingValue": "384600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-188200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-725800000", "capitalExpenditures": "194499999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "664300000", "cashflowFromInvestment": "-80500000", "stockBasedCompensation": "None", "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": "1745600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 3271500000, "cost_of_revenue": 1866800000, "gross_profit": 1404700000, "ebit": 108600000, "ebitda": 1486900000, "pretax_income": -17400000, "tax_provision": 17100000, "net_income": -18900000, "net_income_to_common": -18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 528700000, "total_current_assets": 1186700000, "total_assets": 8306200000, "short_term_debt": 514400000, "long_term_debt": null, "total_debt": 514400000, "total_liabilities": 5292500000, "total_equity": 2793000000, "shares_outstanding": 11025000, "goodwill_and_intangibles": 4339600000 }, "cash_flow": { "operating_cash_flow": 64400000, "capital_expenditure": 35000000, "free_cash_flow": 99400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178088, "ticker_id": 8412, "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108600000", "ebitda": "1486900000", "netIncome": "-18900000", "grossProfit": "1404700000", "depreciation": "None", "totalRevenue": "3271500000", "costOfRevenue": "1866800000", "interestIncome": "None", "incomeBeforeTax": "-17400000", "interestExpense": "119900000", "operatingIncome": "218200000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "17100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1186500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1866800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1378300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2764500000", "inventory": "14300000", "commonStock": "2959200000", "currentDebt": "None", "investments": "None", "totalAssets": "8306200000", "longTermDebt": "None", "shortTermDebt": "514400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "1575100000", "reportedCurrency": "None", "retainedEarnings": "-82900000", "totalLiabilities": "5292500000", "otherCurrentAssets": "165999999", "totalCurrentAssets": "1186700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "477700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7119500000", "currentAccountsPayable": "501400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3495700000", "totalShareholderEquity": "2793000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "511400000", "totalCurrentLiabilities": "1692900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3599600000", "cashAndShortTermInvestments": "528700000", "commonStockSharesOutstanding": "11025000", "intangibleAssetsExcludingGoodwill": "1575100000", "cashAndCashEquivalentsAtCarryingValue": "528700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "64400000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173000000", "cashflowFromInvestment": "-31100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1378300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3271500000, "cost_of_revenue": 1866800000, "gross_profit": 1404700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108600000, "depreciation_amortisation": 1378300000, "ebitda": 1486900000, "interest_expense": 119900000, "interest_income": null, "other_non_operating": null, "pretax_income": -17400000, "tax_provision": 17100000, "effective_tax_rate": null, "net_income": -18900000, "net_income_continuing_ops": null, "net_income_to_common": -18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 528700000, "short_term_investments": null, "net_receivables": 477700000, "inventory": 14300000, "other_current_assets": null, "total_current_assets": 1186700000, "net_ppe": null, "goodwill": 2764500000, "intangible_assets": 1575100000, "goodwill_and_intangibles": 4339600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7119500000, "total_assets": 8306200000, "short_term_debt": 514400000, "accounts_payable": 501400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1692900000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3599600000, "total_liabilities": 5292500000, "total_debt": 514400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82900000, "total_equity": 2793000000, "shares_outstanding": 11025000, "operating_cash_flow": 64400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 173000000, "free_cash_flow": 99400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108600000", "ebitda": "1486900000", "netIncome": "-18900000", "grossProfit": "1404700000", "depreciation": "None", "totalRevenue": "3271500000", "costOfRevenue": "1866800000", "interestIncome": "None", "incomeBeforeTax": "-17400000", "interestExpense": "119900000", "operatingIncome": "218200000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "17100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1186500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1866800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1378300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2764500000", "inventory": "14300000", "commonStock": "2959200000", "currentDebt": "None", "investments": "None", "totalAssets": "8306200000", "longTermDebt": "None", "shortTermDebt": "514400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "1575100000", "reportedCurrency": "None", "retainedEarnings": "-82900000", "totalLiabilities": "5292500000", "otherCurrentAssets": "165999999", "totalCurrentAssets": "1186700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "477700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7119500000", "currentAccountsPayable": "501400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3495700000", "totalShareholderEquity": "2793000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "511400000", "totalCurrentLiabilities": "1692900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3599600000", "cashAndShortTermInvestments": "528700000", "commonStockSharesOutstanding": "11025000", "intangibleAssetsExcludingGoodwill": "1575100000", "cashAndCashEquivalentsAtCarryingValue": "528700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "64400000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173000000", "cashflowFromInvestment": "-31100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1378300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 3890000000, "cost_of_revenue": 2373300000, "gross_profit": 1516700000, "ebit": -8900000, "ebitda": 1895500000, "pretax_income": -203100000, "tax_provision": 3300000, "net_income": -188400000, "net_income_to_common": -188400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318200000, "total_current_assets": 1308100000, "total_assets": 7951200000, "short_term_debt": 457600000, "long_term_debt": null, "total_debt": 457600000, "total_liabilities": 5123400000, "total_equity": 2658000000, "shares_outstanding": 10895000, "goodwill_and_intangibles": 4553100000 }, "cash_flow": { "operating_cash_flow": 607800000, "capital_expenditure": 31100000, "free_cash_flow": 638900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178093, "ticker_id": 8412, "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8900000", "ebitda": "1895500000", "netIncome": "-188400000", "grossProfit": "1516700000", "depreciation": "None", "totalRevenue": "3890000000", "costOfRevenue": "2373300000", "interestIncome": "None", "incomeBeforeTax": "-203100000", "interestExpense": "177000000", "operatingIncome": "76100000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "3300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1440600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2373300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1904400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2833500000", "inventory": "323900000", "commonStock": "2880900000", "currentDebt": "None", "investments": "None", "totalAssets": "7951200000", "longTermDebt": "None", "shortTermDebt": "457600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "1719600000", "reportedCurrency": "None", "retainedEarnings": "-16900000", "totalLiabilities": "5123400000", "otherCurrentAssets": "46900000", "totalCurrentAssets": "1308100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "619100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6643100000", "currentAccountsPayable": "490700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3348500000", "totalShareholderEquity": "2658000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "442800000", "totalCurrentLiabilities": "1507700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3615700000", "cashAndShortTermInvestments": "318200000", "commonStockSharesOutstanding": "10895000", "intangibleAssetsExcludingGoodwill": "1719600000", "cashAndCashEquivalentsAtCarryingValue": "318200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-188400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "607800000", "capitalExpenditures": "31100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419300000", "cashflowFromInvestment": "-51700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1904400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3890000000, "cost_of_revenue": 2373300000, "gross_profit": 1516700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8900000, "depreciation_amortisation": 1904400000, "ebitda": 1895500000, "interest_expense": 177000000, "interest_income": null, "other_non_operating": null, "pretax_income": -203100000, "tax_provision": 3300000, "effective_tax_rate": null, "net_income": -188400000, "net_income_continuing_ops": null, "net_income_to_common": -188400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 318200000, "short_term_investments": null, "net_receivables": 619100000, "inventory": 323900000, "other_current_assets": null, "total_current_assets": 1308100000, "net_ppe": null, "goodwill": 2833500000, "intangible_assets": 1719600000, "goodwill_and_intangibles": 4553100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6643100000, "total_assets": 7951200000, "short_term_debt": 457600000, "accounts_payable": 490700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1507700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3615700000, "total_liabilities": 5123400000, "total_debt": 457600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16900000, "total_equity": 2658000000, "shares_outstanding": 10895000, "operating_cash_flow": 607800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -419300000, "free_cash_flow": 638900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8900000", "ebitda": "1895500000", "netIncome": "-188400000", "grossProfit": "1516700000", "depreciation": "None", "totalRevenue": "3890000000", "costOfRevenue": "2373300000", "interestIncome": "None", "incomeBeforeTax": "-203100000", "interestExpense": "177000000", "operatingIncome": "76100000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "3300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1440600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2373300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1904400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2833500000", "inventory": "323900000", "commonStock": "2880900000", "currentDebt": "None", "investments": "None", "totalAssets": "7951200000", "longTermDebt": "None", "shortTermDebt": "457600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "1719600000", "reportedCurrency": "None", "retainedEarnings": "-16900000", "totalLiabilities": "5123400000", "otherCurrentAssets": "46900000", "totalCurrentAssets": "1308100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "619100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6643100000", "currentAccountsPayable": "490700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3348500000", "totalShareholderEquity": "2658000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "442800000", "totalCurrentLiabilities": "1507700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3615700000", "cashAndShortTermInvestments": "318200000", "commonStockSharesOutstanding": "10895000", "intangibleAssetsExcludingGoodwill": "1719600000", "cashAndCashEquivalentsAtCarryingValue": "318200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-188400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "607800000", "capitalExpenditures": "31100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419300000", "cashflowFromInvestment": "-51700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1904400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 3680500000, "cost_of_revenue": 2166700000, "gross_profit": 1513800000, "ebit": -74000000, "ebitda": 1605900000, "pretax_income": -308100000, "tax_provision": -8500000, "net_income": -284200000, "net_income_to_common": -284200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184300000, "total_current_assets": 1394400000, "total_assets": 8408900000, "short_term_debt": 566200000, "long_term_debt": null, "total_debt": 566200000, "total_liabilities": 5359400000, "total_equity": 2918700000, "shares_outstanding": 10685000, "goodwill_and_intangibles": 4705100000 }, "cash_flow": { "operating_cash_flow": 439300000, "capital_expenditure": 43800000, "free_cash_flow": 483100000, "dividends_paid": 57400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178098, "ticker_id": 8412, "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-74000000", "ebitda": "1605900000", "netIncome": "-284200000", "grossProfit": "1513800000", "depreciation": "None", "totalRevenue": "3680500000", "costOfRevenue": "2166700000", "interestIncome": "None", "incomeBeforeTax": "-308100000", "interestExpense": "191200000", "operatingIncome": "230900000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "-8500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1282900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2166700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1679900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2833500000", "inventory": "315600000", "commonStock": "2790300000", "currentDebt": "None", "investments": "None", "totalAssets": "8408900000", "longTermDebt": "None", "shortTermDebt": "566200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "1871600000", "reportedCurrency": "None", "retainedEarnings": "208700000", "totalLiabilities": "5359400000", "otherCurrentAssets": "150600000", "totalCurrentAssets": "1394400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "743900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7014500000", "currentAccountsPayable": "530600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3560100000", "totalShareholderEquity": "2918700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "409100000", "totalCurrentLiabilities": "1652400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3706999999", "cashAndShortTermInvestments": "184300000", "commonStockSharesOutstanding": "10685000", "intangibleAssetsExcludingGoodwill": "1871600000", "cashAndCashEquivalentsAtCarryingValue": "184300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-284200000", "profitLoss": "None", "dividendPayout": "57400000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "439300000", "capitalExpenditures": "43800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-511100000", "cashflowFromInvestment": "-121700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1679900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3680500000, "cost_of_revenue": 2166700000, "gross_profit": 1513800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -74000000, "depreciation_amortisation": 1679900000, "ebitda": 1605900000, "interest_expense": 191200000, "interest_income": null, "other_non_operating": null, "pretax_income": -308100000, "tax_provision": -8500000, "effective_tax_rate": null, "net_income": -284200000, "net_income_continuing_ops": null, "net_income_to_common": -284200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184300000, "short_term_investments": null, "net_receivables": 743900000, "inventory": 315600000, "other_current_assets": null, "total_current_assets": 1394400000, "net_ppe": null, "goodwill": 2833500000, "intangible_assets": 1871600000, "goodwill_and_intangibles": 4705100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7014500000, "total_assets": 8408900000, "short_term_debt": 566200000, "accounts_payable": 530600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1652400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3706999999, "total_liabilities": 5359400000, "total_debt": 566200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 208700000, "total_equity": 2918700000, "shares_outstanding": 10685000, "operating_cash_flow": 439300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121700000, "dividends_paid": 57400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -511100000, "free_cash_flow": 483100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-74000000", "ebitda": "1605900000", "netIncome": "-284200000", "grossProfit": "1513800000", "depreciation": "None", "totalRevenue": "3680500000", "costOfRevenue": "2166700000", "interestIncome": "None", "incomeBeforeTax": "-308100000", "interestExpense": "191200000", "operatingIncome": "230900000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "-8500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1282900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2166700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1679900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2833500000", "inventory": "315600000", "commonStock": "2790300000", "currentDebt": "None", "investments": "None", "totalAssets": "8408900000", "longTermDebt": "None", "shortTermDebt": "566200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "1871600000", "reportedCurrency": "None", "retainedEarnings": "208700000", "totalLiabilities": "5359400000", "otherCurrentAssets": "150600000", "totalCurrentAssets": "1394400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "743900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7014500000", "currentAccountsPayable": "530600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3560100000", "totalShareholderEquity": "2918700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "409100000", "totalCurrentLiabilities": "1652400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3706999999", "cashAndShortTermInvestments": "184300000", "commonStockSharesOutstanding": "10685000", "intangibleAssetsExcludingGoodwill": "1871600000", "cashAndCashEquivalentsAtCarryingValue": "184300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-284200000", "profitLoss": "None", "dividendPayout": "57400000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "439300000", "capitalExpenditures": "43800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-511100000", "cashflowFromInvestment": "-121700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1679900000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 306900000, "cost_of_revenue": 206800000, "gross_profit": 100100000, "ebit": -13700000, "ebitda": 193100000, "pretax_income": -168100000, "tax_provision": -3200000, "net_income": -164900000, "net_income_to_common": -164900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102100000, "total_current_assets": 194600000, "total_assets": 1788700000, "short_term_debt": 11300000, "long_term_debt": 603000000, "total_debt": 614300000, "total_liabilities": 1310000000, "total_equity": 478700000, "shares_outstanding": 16800000, "goodwill_and_intangibles": 627900000 }, "cash_flow": { "operating_cash_flow": 73200000, "capital_expenditure": 4500000, "free_cash_flow": 77700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178062, "ticker_id": 8412, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13700000", "ebitda": "193100000", "netIncome": "-164900000", "grossProfit": "100100000", "depreciation": "None", "totalRevenue": "306900000", "costOfRevenue": "206800000", "interestIncome": "400000", "incomeBeforeTax": "-168100000", "interestExpense": "13900000", "operatingIncome": "-13700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3200000", "reportedCurrency": "USD", "netInterestIncome": "-13500000", "nonInterestIncome": "None", "operatingExpenses": "113800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206800000", "sellingGeneralAndAdministrative": "29100000", "netIncomeFromContinuingOperations": "-164900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "731600000", "currentDebt": "None", "investments": "None", "totalAssets": "1788700000", "longTermDebt": "603000000", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "627900000", "reportedCurrency": "USD", "retainedEarnings": "-273400000", "totalLiabilities": "1310000000", "otherCurrentAssets": "10800000", "totalCurrentAssets": "194600000", "currentLongTermDebt": "11300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1594100000", "currentAccountsPayable": "68300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614300000", "totalShareholderEquity": "478700000", "capitalLeaseObligations": "57000000", "otherCurrentLiabilities": "494600000", "totalCurrentLiabilities": "628300000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "681700000", "cashAndShortTermInvestments": "102100000", "commonStockSharesOutstanding": "16800000", "intangibleAssetsExcludingGoodwill": "627900000", "cashAndCashEquivalentsAtCarryingValue": "102100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73200000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2900000", "cashflowFromInvestment": "-3900000", "stockBasedCompensation": "3200000", "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": "68500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 306900000, "cost_of_revenue": 206800000, "gross_profit": 100100000, "research_and_development": null, "selling_general_admin": 29100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13700000, "depreciation_amortisation": 206800000, "ebitda": 193100000, "interest_expense": 13900000, "interest_income": null, "other_non_operating": null, "pretax_income": -168100000, "tax_provision": -3200000, "effective_tax_rate": null, "net_income": -164900000, "net_income_continuing_ops": -164900000, "net_income_to_common": -164900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102100000, "short_term_investments": null, "net_receivables": 81700000, "inventory": null, "other_current_assets": null, "total_current_assets": 194600000, "net_ppe": null, "goodwill": null, "intangible_assets": 627900000, "goodwill_and_intangibles": 627900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1594100000, "total_assets": 1788700000, "short_term_debt": 11300000, "accounts_payable": 68300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 628300000, "long_term_debt": 603000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 681700000, "total_liabilities": 1310000000, "total_debt": 614300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273400000, "total_equity": 478700000, "shares_outstanding": 16800000, "operating_cash_flow": 73200000, "stock_based_compensation": 3200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2900000, "free_cash_flow": 77700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13700000", "ebitda": "193100000", "netIncome": "-164900000", "grossProfit": "100100000", "depreciation": "None", "totalRevenue": "306900000", "costOfRevenue": "206800000", "interestIncome": "400000", "incomeBeforeTax": "-168100000", "interestExpense": "13900000", "operatingIncome": "-13700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3200000", "reportedCurrency": "USD", "netInterestIncome": "-13500000", "nonInterestIncome": "None", "operatingExpenses": "113800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206800000", "sellingGeneralAndAdministrative": "29100000", "netIncomeFromContinuingOperations": "-164900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "731600000", "currentDebt": "None", "investments": "None", "totalAssets": "1788700000", "longTermDebt": "603000000", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "627900000", "reportedCurrency": "USD", "retainedEarnings": "-273400000", "totalLiabilities": "1310000000", "otherCurrentAssets": "10800000", "totalCurrentAssets": "194600000", "currentLongTermDebt": "11300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1594100000", "currentAccountsPayable": "68300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614300000", "totalShareholderEquity": "478700000", "capitalLeaseObligations": "57000000", "otherCurrentLiabilities": "494600000", "totalCurrentLiabilities": "628300000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "681700000", "cashAndShortTermInvestments": "102100000", "commonStockSharesOutstanding": "16800000", "intangibleAssetsExcludingGoodwill": "627900000", "cashAndCashEquivalentsAtCarryingValue": "102100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73200000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2900000", "cashflowFromInvestment": "-3900000", "stockBasedCompensation": "3200000", "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": "68500000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 322800000, "cost_of_revenue": 179300000, "gross_profit": 143500000, "ebit": 4700000, "ebitda": 184000000, "pretax_income": -20700000, "tax_provision": null, "net_income": -20700000, "net_income_to_common": -20700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35700000, "total_current_assets": 132199999, "total_assets": 1913200000, "short_term_debt": 7500000, "long_term_debt": null, "total_debt": 7500000, "total_liabilities": 1267200000, "total_equity": 646000000, "shares_outstanding": 16700000, "goodwill_and_intangibles": 690900000 }, "cash_flow": { "operating_cash_flow": -21625322, "capital_expenditure": 4359668, "free_cash_flow": -17265654, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178064, "ticker_id": 8412, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4700000", "ebitda": "184000000", "netIncome": "-20700000", "grossProfit": "143500000", "depreciation": "None", "totalRevenue": "322800000", "costOfRevenue": "179300000", "interestIncome": "None", "incomeBeforeTax": "-20700000", "interestExpense": "14200000", "operatingIncome": "4700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "138800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179300000", "sellingGeneralAndAdministrative": "31800000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "735100000", "currentDebt": "None", "investments": "None", "totalAssets": "1913200000", "longTermDebt": "None", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "690900000", "reportedCurrency": "None", "retainedEarnings": "-108500000", "totalLiabilities": "1267200000", "otherCurrentAssets": "12099999", "totalCurrentAssets": "132199999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1781000000", "currentAccountsPayable": "60000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "613300000", "totalShareholderEquity": "646000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "419100000", "totalCurrentLiabilities": "539400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "727800000", "cashAndShortTermInvestments": "35700000", "commonStockSharesOutstanding": "16700000", "intangibleAssetsExcludingGoodwill": "690900000", "cashAndCashEquivalentsAtCarryingValue": "35700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21625322", "capitalExpenditures": "4359668", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24683403", "cashflowFromInvestment": "-4526744", "stockBasedCompensation": "3500000", "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": "179300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 322800000, "cost_of_revenue": 179300000, "gross_profit": 143500000, "research_and_development": null, "selling_general_admin": 31800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4700000, "depreciation_amortisation": 179300000, "ebitda": 184000000, "interest_expense": 14200000, "interest_income": null, "other_non_operating": null, "pretax_income": -20700000, "tax_provision": null, "effective_tax_rate": null, "net_income": -20700000, "net_income_continuing_ops": null, "net_income_to_common": -20700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35700000, "short_term_investments": null, "net_receivables": 84400000, "inventory": null, "other_current_assets": null, "total_current_assets": 132199999, "net_ppe": null, "goodwill": null, "intangible_assets": 690900000, "goodwill_and_intangibles": 690900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1781000000, "total_assets": 1913200000, "short_term_debt": 7500000, "accounts_payable": 60000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 539400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 727800000, "total_liabilities": 1267200000, "total_debt": 7500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108500000, "total_equity": 646000000, "shares_outstanding": 16700000, "operating_cash_flow": -21625322, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4359668, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4526744, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24683403, "free_cash_flow": -17265654, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4700000", "ebitda": "184000000", "netIncome": "-20700000", "grossProfit": "143500000", "depreciation": "None", "totalRevenue": "322800000", "costOfRevenue": "179300000", "interestIncome": "None", "incomeBeforeTax": "-20700000", "interestExpense": "14200000", "operatingIncome": "4700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "138800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179300000", "sellingGeneralAndAdministrative": "31800000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "735100000", "currentDebt": "None", "investments": "None", "totalAssets": "1913200000", "longTermDebt": "None", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "690900000", "reportedCurrency": "None", "retainedEarnings": "-108500000", "totalLiabilities": "1267200000", "otherCurrentAssets": "12099999", "totalCurrentAssets": "132199999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1781000000", "currentAccountsPayable": "60000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "613300000", "totalShareholderEquity": "646000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "419100000", "totalCurrentLiabilities": "539400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "727800000", "cashAndShortTermInvestments": "35700000", "commonStockSharesOutstanding": "16700000", "intangibleAssetsExcludingGoodwill": "690900000", "cashAndCashEquivalentsAtCarryingValue": "35700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21625322", "capitalExpenditures": "4359668", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24683403", "cashflowFromInvestment": "-4526744", "stockBasedCompensation": "3500000", "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": "179300000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 320900000, "cost_of_revenue": 204700000, "gross_profit": 320900000, "ebit": -36400000, "ebitda": 170600000, "pretax_income": -52200000, "tax_provision": 400000, "net_income": -52600000, "net_income_to_common": -52600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37000000, "total_current_assets": 113700000, "total_assets": 1972400000, "short_term_debt": 3800000, "long_term_debt": 608700000, "total_debt": 612500000, "total_liabilities": 1309200000, "total_equity": 663200000, "shares_outstanding": 16700000, "goodwill_and_intangibles": 729800000 }, "cash_flow": { "operating_cash_flow": -26100000, "capital_expenditure": 5200000, "free_cash_flow": -20900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178065, "ticker_id": 8412, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36400000", "ebitda": "170600000", "netIncome": "-52600000", "grossProfit": "320900000", "depreciation": "None", "totalRevenue": "320900000", "costOfRevenue": "204700000", "interestIncome": "200000", "incomeBeforeTax": "-52200000", "interestExpense": "15800000", "operatingIncome": "-29800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-15600000", "nonInterestIncome": "None", "operatingExpenses": "350700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207000000", "sellingGeneralAndAdministrative": "28800000", "netIncomeFromContinuingOperations": "-52600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "731800000", "currentDebt": "None", "investments": "None", "totalAssets": "1972400000", "longTermDebt": "608700000", "shortTermDebt": "3800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "729800000", "reportedCurrency": "USD", "retainedEarnings": "-87800000", "totalLiabilities": "1309200000", "otherCurrentAssets": "11200000", "totalCurrentAssets": "113700000", "currentLongTermDebt": "92000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1858700000", "currentAccountsPayable": "83200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "612500000", "totalShareholderEquity": "663200000", "capitalLeaseObligations": "61500000", "otherCurrentLiabilities": "471300000", "totalCurrentLiabilities": "599800000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "709400000", "cashAndShortTermInvestments": "37000000", "commonStockSharesOutstanding": "16700000", "intangibleAssetsExcludingGoodwill": "729800000", "cashAndCashEquivalentsAtCarryingValue": "37000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-82900000", "operatingCashflow": "-26100000", "capitalExpenditures": "5200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000000", "cashflowFromInvestment": "-4500000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320900000, "cost_of_revenue": 204700000, "gross_profit": 320900000, "research_and_development": null, "selling_general_admin": 28800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36400000, "depreciation_amortisation": 207000000, "ebitda": 170600000, "interest_expense": 15800000, "interest_income": null, "other_non_operating": null, "pretax_income": -52200000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": -52600000, "net_income_continuing_ops": -52600000, "net_income_to_common": -52600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37000000, "short_term_investments": null, "net_receivables": 65500000, "inventory": null, "other_current_assets": null, "total_current_assets": 113700000, "net_ppe": null, "goodwill": null, "intangible_assets": 729800000, "goodwill_and_intangibles": 729800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1858700000, "total_assets": 1972400000, "short_term_debt": 3800000, "accounts_payable": 83200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 599800000, "long_term_debt": 608700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 709400000, "total_liabilities": 1309200000, "total_debt": 612500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -87800000, "total_equity": 663200000, "shares_outstanding": 16700000, "operating_cash_flow": -26100000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16000000, "free_cash_flow": -20900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36400000", "ebitda": "170600000", "netIncome": "-52600000", "grossProfit": "320900000", "depreciation": "None", "totalRevenue": "320900000", "costOfRevenue": "204700000", "interestIncome": "200000", "incomeBeforeTax": "-52200000", "interestExpense": "15800000", "operatingIncome": "-29800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-15600000", "nonInterestIncome": "None", "operatingExpenses": "350700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207000000", "sellingGeneralAndAdministrative": "28800000", "netIncomeFromContinuingOperations": "-52600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "731800000", "currentDebt": "None", "investments": "None", "totalAssets": "1972400000", "longTermDebt": "608700000", "shortTermDebt": "3800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "729800000", "reportedCurrency": "USD", "retainedEarnings": "-87800000", "totalLiabilities": "1309200000", "otherCurrentAssets": "11200000", "totalCurrentAssets": "113700000", "currentLongTermDebt": "92000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1858700000", "currentAccountsPayable": "83200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "612500000", "totalShareholderEquity": "663200000", "capitalLeaseObligations": "61500000", "otherCurrentLiabilities": "471300000", "totalCurrentLiabilities": "599800000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "709400000", "cashAndShortTermInvestments": "37000000", "commonStockSharesOutstanding": "16700000", "intangibleAssetsExcludingGoodwill": "729800000", "cashAndCashEquivalentsAtCarryingValue": "37000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-82900000", "operatingCashflow": "-26100000", "capitalExpenditures": "5200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000000", "cashflowFromInvestment": "-4500000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207000000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 319700000, "cost_of_revenue": 211200000, "gross_profit": 319700000, "ebit": -29400000, "ebitda": 183500000, "pretax_income": -42600000, "tax_provision": -100000, "net_income": -42500000, "net_income_to_common": -42500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51600000, "total_current_assets": 123200000, "total_assets": 2091600000, "short_term_debt": 98300000, "long_term_debt": 611700000, "total_debt": 710000000, "total_liabilities": 1379300000, "total_equity": 712300000, "shares_outstanding": 16700000, "goodwill_and_intangibles": 1865000000 }, "cash_flow": { "operating_cash_flow": 65400000, "capital_expenditure": 6900000, "free_cash_flow": 72300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178066, "ticker_id": 8412, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29400000", "ebitda": "183500000", "netIncome": "-42500000", "grossProfit": "319700000", "depreciation": "None", "totalRevenue": "319700000", "costOfRevenue": "211200000", "interestIncome": "0", "incomeBeforeTax": "-42600000", "interestExpense": "13200000", "operatingIncome": "-20500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-13200000", "nonInterestIncome": "None", "operatingExpenses": "340200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212900000", "sellingGeneralAndAdministrative": "29100000", "netIncomeFromContinuingOperations": "-42500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "728300000", "currentDebt": "None", "investments": "None", "totalAssets": "2091600000", "longTermDebt": "611700000", "shortTermDebt": "98300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1865000000", "reportedCurrency": "USD", "retainedEarnings": "-35200000", "totalLiabilities": "1379300000", "otherCurrentAssets": "15900000", "totalCurrentAssets": "123200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1968400000", "currentAccountsPayable": "485500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "763800000", "totalShareholderEquity": "712300000", "capitalLeaseObligations": "63900000", "otherCurrentLiabilities": "53500000", "totalCurrentLiabilities": "677100000", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "702200000", "cashAndShortTermInvestments": "51600000", "commonStockSharesOutstanding": "16700000", "intangibleAssetsExcludingGoodwill": "1865000000", "cashAndCashEquivalentsAtCarryingValue": "51600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65400000", "capitalExpenditures": "6900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106800000", "cashflowFromInvestment": "75200000", "stockBasedCompensation": "7400000", "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": "212900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 319700000, "cost_of_revenue": 211200000, "gross_profit": 319700000, "research_and_development": null, "selling_general_admin": 29100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29400000, "depreciation_amortisation": 212900000, "ebitda": 183500000, "interest_expense": 13200000, "interest_income": null, "other_non_operating": null, "pretax_income": -42600000, "tax_provision": -100000, "effective_tax_rate": null, "net_income": -42500000, "net_income_continuing_ops": -42500000, "net_income_to_common": -42500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51600000, "short_term_investments": null, "net_receivables": 55700000, "inventory": null, "other_current_assets": null, "total_current_assets": 123200000, "net_ppe": null, "goodwill": null, "intangible_assets": 1865000000, "goodwill_and_intangibles": 1865000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1968400000, "total_assets": 2091600000, "short_term_debt": 98300000, "accounts_payable": 485500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 677100000, "long_term_debt": 611700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 702200000, "total_liabilities": 1379300000, "total_debt": 710000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35200000, "total_equity": 712300000, "shares_outstanding": 16700000, "operating_cash_flow": 65400000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 75200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106800000, "free_cash_flow": 72300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29400000", "ebitda": "183500000", "netIncome": "-42500000", "grossProfit": "319700000", "depreciation": "None", "totalRevenue": "319700000", "costOfRevenue": "211200000", "interestIncome": "0", "incomeBeforeTax": "-42600000", "interestExpense": "13200000", "operatingIncome": "-20500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-13200000", "nonInterestIncome": "None", "operatingExpenses": "340200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212900000", "sellingGeneralAndAdministrative": "29100000", "netIncomeFromContinuingOperations": "-42500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "728300000", "currentDebt": "None", "investments": "None", "totalAssets": "2091600000", "longTermDebt": "611700000", "shortTermDebt": "98300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1865000000", "reportedCurrency": "USD", "retainedEarnings": "-35200000", "totalLiabilities": "1379300000", "otherCurrentAssets": "15900000", "totalCurrentAssets": "123200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1968400000", "currentAccountsPayable": "485500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "763800000", "totalShareholderEquity": "712300000", "capitalLeaseObligations": "63900000", "otherCurrentLiabilities": "53500000", "totalCurrentLiabilities": "677100000", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "702200000", "cashAndShortTermInvestments": "51600000", "commonStockSharesOutstanding": "16700000", "intangibleAssetsExcludingGoodwill": "1865000000", "cashAndCashEquivalentsAtCarryingValue": "51600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65400000", "capitalExpenditures": "6900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106800000", "cashflowFromInvestment": "75200000", "stockBasedCompensation": "7400000", "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": "212900000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 970500000, "cost_of_revenue": 606500000, "gross_profit": 364000000, "ebit": 58000000, "ebitda": 533500000, "pretax_income": -14500000, "tax_provision": 4000000, "net_income": -22200000, "net_income_to_common": -22200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17800000, "total_current_assets": 170500000, "total_assets": 2173200000, "short_term_debt": 100600000, "long_term_debt": null, "total_debt": 100600000, "total_liabilities": 1406800000, "total_equity": 766400000, "shares_outstanding": 16704964, "goodwill_and_intangibles": 816000000 }, "cash_flow": { "operating_cash_flow": -63500000, "capital_expenditure": 3900000, "free_cash_flow": -59600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178067, "ticker_id": 8412, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58000000", "ebitda": "533500000", "netIncome": "-22200000", "grossProfit": "364000000", "depreciation": "None", "totalRevenue": "970500000", "costOfRevenue": "606500000", "interestIncome": "None", "incomeBeforeTax": "-14500000", "interestExpense": "72500000", "operatingIncome": "83300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "280700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "475500000", "sellingGeneralAndAdministrative": "25400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "747200000", "currentDebt": "None", "investments": "None", "totalAssets": "2173200000", "longTermDebt": "None", "shortTermDebt": "100600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "816000000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "1406800000", "otherCurrentAssets": "18400000", "totalCurrentAssets": "170500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2002700000", "currentAccountsPayable": "64500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "846100000", "totalShareholderEquity": "766400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "418000000", "totalCurrentLiabilities": "622500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "784300000", "cashAndShortTermInvestments": "17800000", "commonStockSharesOutstanding": "16704964", "intangibleAssetsExcludingGoodwill": "816000000", "cashAndCashEquivalentsAtCarryingValue": "17800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-153000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-63500000", "capitalExpenditures": "3900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18600000", "cashflowFromInvestment": "48500000", "stockBasedCompensation": "4300000", "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": "169400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 970500000, "cost_of_revenue": 606500000, "gross_profit": 364000000, "research_and_development": null, "selling_general_admin": 25400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58000000, "depreciation_amortisation": 475500000, "ebitda": 533500000, "interest_expense": 72500000, "interest_income": null, "other_non_operating": null, "pretax_income": -14500000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": -22200000, "net_income_continuing_ops": null, "net_income_to_common": -22200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17800000, "short_term_investments": null, "net_receivables": 134300000, "inventory": null, "other_current_assets": null, "total_current_assets": 170500000, "net_ppe": null, "goodwill": null, "intangible_assets": 816000000, "goodwill_and_intangibles": 816000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2002700000, "total_assets": 2173200000, "short_term_debt": 100600000, "accounts_payable": 64500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622500000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 784300000, "total_liabilities": 1406800000, "total_debt": 100600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 766400000, "shares_outstanding": 16704964, "operating_cash_flow": -63500000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 48500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18600000, "free_cash_flow": -59600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58000000", "ebitda": "533500000", "netIncome": "-22200000", "grossProfit": "364000000", "depreciation": "None", "totalRevenue": "970500000", "costOfRevenue": "606500000", "interestIncome": "None", "incomeBeforeTax": "-14500000", "interestExpense": "72500000", "operatingIncome": "83300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "280700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "475500000", "sellingGeneralAndAdministrative": "25400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "747200000", "currentDebt": "None", "investments": "None", "totalAssets": "2173200000", "longTermDebt": "None", "shortTermDebt": "100600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "816000000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "1406800000", "otherCurrentAssets": "18400000", "totalCurrentAssets": "170500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2002700000", "currentAccountsPayable": "64500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "846100000", "totalShareholderEquity": "766400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "418000000", "totalCurrentLiabilities": "622500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "784300000", "cashAndShortTermInvestments": "17800000", "commonStockSharesOutstanding": "16704964", "intangibleAssetsExcludingGoodwill": "816000000", "cashAndCashEquivalentsAtCarryingValue": "17800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-153000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-63500000", "capitalExpenditures": "3900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18600000", "cashflowFromInvestment": "48500000", "stockBasedCompensation": "4300000", "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": "169400000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 970500000, "cost_of_revenue": 606500000, "gross_profit": 364000000, "ebit": 83300000, "ebitda": 558800000, "pretax_income": -14500000, "tax_provision": 4000000, "net_income": -22200000, "net_income_to_common": -22200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243300000, "total_current_assets": 1070900000, "total_assets": 7167300000, "short_term_debt": 1616000000, "long_term_debt": null, "total_debt": 1616000000, "total_liabilities": 7323700000, "total_equity": -168300000, "shares_outstanding": 12010000, "goodwill_and_intangibles": 1689400000 }, "cash_flow": { "operating_cash_flow": -112311923, "capital_expenditure": 4970576, "free_cash_flow": -107341347, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178069, "ticker_id": 8412, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83300000", "ebitda": "558800000", "netIncome": "-22200000", "grossProfit": "364000000", "depreciation": "None", "totalRevenue": "970500000", "costOfRevenue": "606500000", "interestIncome": "None", "incomeBeforeTax": "-14500000", "interestExpense": "72500000", "operatingIncome": "83300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "280700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "475500000", "sellingGeneralAndAdministrative": "23500000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "808500000", "inventory": "None", "commonStock": "3178000000", "currentDebt": "None", "investments": "None", "totalAssets": "7167300000", "longTermDebt": "None", "shortTermDebt": "1616000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "880900000", "reportedCurrency": "None", "retainedEarnings": "-3422700000", "totalLiabilities": "7323700000", "otherCurrentAssets": "54400000", "totalCurrentAssets": "1070900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "773200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6096400000", "currentAccountsPayable": "1126100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4501000000", "totalShareholderEquity": "-168300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "199600000", "totalCurrentLiabilities": "3399600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3924100000", "cashAndShortTermInvestments": "243300000", "commonStockSharesOutstanding": "12010000", "intangibleAssetsExcludingGoodwill": "880900000", "cashAndCashEquivalentsAtCarryingValue": "243300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-112311923", "capitalExpenditures": "4970576", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93911229", "cashflowFromInvestment": "-8737249", "stockBasedCompensation": "None", "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": "475500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 970500000, "cost_of_revenue": 606500000, "gross_profit": 364000000, "research_and_development": null, "selling_general_admin": 23500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83300000, "depreciation_amortisation": 475500000, "ebitda": 558800000, "interest_expense": 72500000, "interest_income": null, "other_non_operating": null, "pretax_income": -14500000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": -22200000, "net_income_continuing_ops": null, "net_income_to_common": -22200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243300000, "short_term_investments": null, "net_receivables": 773200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1070900000, "net_ppe": null, "goodwill": 808500000, "intangible_assets": 880900000, "goodwill_and_intangibles": 1689400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6096400000, "total_assets": 7167300000, "short_term_debt": 1616000000, "accounts_payable": 1126100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3399600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3924100000, "total_liabilities": 7323700000, "total_debt": 1616000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3422700000, "total_equity": -168300000, "shares_outstanding": 12010000, "operating_cash_flow": -112311923, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4970576, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8737249, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93911229, "free_cash_flow": -107341347, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83300000", "ebitda": "558800000", "netIncome": "-22200000", "grossProfit": "364000000", "depreciation": "None", "totalRevenue": "970500000", "costOfRevenue": "606500000", "interestIncome": "None", "incomeBeforeTax": "-14500000", "interestExpense": "72500000", "operatingIncome": "83300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "280700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "475500000", "sellingGeneralAndAdministrative": "23500000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "808500000", "inventory": "None", "commonStock": "3178000000", "currentDebt": "None", "investments": "None", "totalAssets": "7167300000", "longTermDebt": "None", "shortTermDebt": "1616000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "880900000", "reportedCurrency": "None", "retainedEarnings": "-3422700000", "totalLiabilities": "7323700000", "otherCurrentAssets": "54400000", "totalCurrentAssets": "1070900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "773200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6096400000", "currentAccountsPayable": "1126100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4501000000", "totalShareholderEquity": "-168300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "199600000", "totalCurrentLiabilities": "3399600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3924100000", "cashAndShortTermInvestments": "243300000", "commonStockSharesOutstanding": "12010000", "intangibleAssetsExcludingGoodwill": "880900000", "cashAndCashEquivalentsAtCarryingValue": "243300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-112311923", "capitalExpenditures": "4970576", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93911229", "cashflowFromInvestment": "-8737249", "stockBasedCompensation": "None", "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": "475500000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 346900000, "cost_of_revenue": 223300000, "gross_profit": 346900000, "ebit": -17900000, "ebitda": 207200000, "pretax_income": -30200000, "tax_provision": 400000, "net_income": -30600000, "net_income_to_common": -30600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277700000, "total_current_assets": 1153200000, "total_assets": 7146800000, "short_term_debt": 2065199999, "long_term_debt": null, "total_debt": 2065199999, "total_liabilities": 7271700000, "total_equity": -142100000, "shares_outstanding": 16709928, "goodwill_and_intangibles": 1723000000 }, "cash_flow": { "operating_cash_flow": -82376452, "capital_expenditure": 9228437, "free_cash_flow": -73148015, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178070, "ticker_id": 8412, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17900000", "ebitda": "207200000", "netIncome": "-30600000", "grossProfit": "346900000", "depreciation": "None", "totalRevenue": "346900000", "costOfRevenue": "223300000", "interestIncome": "1100000", "incomeBeforeTax": "-30200000", "interestExpense": "12300000", "operatingIncome": "-18100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-11200000", "nonInterestIncome": "None", "operatingExpenses": "365000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225100000", "sellingGeneralAndAdministrative": "26300000", "netIncomeFromContinuingOperations": "-30600000" }, "balance": { "goodwill": "806500000", "inventory": "None", "commonStock": "3157700000", "currentDebt": "None", "investments": "None", "totalAssets": "7146800000", "longTermDebt": "None", "shortTermDebt": "2065199999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "916500000", "reportedCurrency": "None", "retainedEarnings": "-3396400000", "totalLiabilities": "7271700000", "otherCurrentAssets": "79200000", "totalCurrentAssets": "1153200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "796300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5993600000", "currentAccountsPayable": "1120000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4391300000", "totalShareholderEquity": "-142100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "228300000", "totalCurrentLiabilities": "3790500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3481200000", "cashAndShortTermInvestments": "277700000", "commonStockSharesOutstanding": "16709928", "intangibleAssetsExcludingGoodwill": "916500000", "cashAndCashEquivalentsAtCarryingValue": "277700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-82376452", "capitalExpenditures": "9228437", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141981235", "cashflowFromInvestment": "-15136673", "stockBasedCompensation": "4400000", "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": "532000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346900000, "cost_of_revenue": 223300000, "gross_profit": 346900000, "research_and_development": null, "selling_general_admin": 26300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17900000, "depreciation_amortisation": 225100000, "ebitda": 207200000, "interest_expense": 12300000, "interest_income": null, "other_non_operating": null, "pretax_income": -30200000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": -30600000, "net_income_continuing_ops": -30600000, "net_income_to_common": -30600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277700000, "short_term_investments": null, "net_receivables": 796300000, "inventory": null, "other_current_assets": null, "total_current_assets": 1153200000, "net_ppe": null, "goodwill": 806500000, "intangible_assets": 916500000, "goodwill_and_intangibles": 1723000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5993600000, "total_assets": 7146800000, "short_term_debt": 2065199999, "accounts_payable": 1120000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3790500000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3481200000, "total_liabilities": 7271700000, "total_debt": 2065199999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3396400000, "total_equity": -142100000, "shares_outstanding": 16709928, "operating_cash_flow": -82376452, "stock_based_compensation": 4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9228437, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15136673, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 141981235, "free_cash_flow": -73148015, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17900000", "ebitda": "207200000", "netIncome": "-30600000", "grossProfit": "346900000", "depreciation": "None", "totalRevenue": "346900000", "costOfRevenue": "223300000", "interestIncome": "1100000", "incomeBeforeTax": "-30200000", "interestExpense": "12300000", "operatingIncome": "-18100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-11200000", "nonInterestIncome": "None", "operatingExpenses": "365000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225100000", "sellingGeneralAndAdministrative": "26300000", "netIncomeFromContinuingOperations": "-30600000" }, "balance": { "goodwill": "806500000", "inventory": "None", "commonStock": "3157700000", "currentDebt": "None", "investments": "None", "totalAssets": "7146800000", "longTermDebt": "None", "shortTermDebt": "2065199999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "916500000", "reportedCurrency": "None", "retainedEarnings": "-3396400000", "totalLiabilities": "7271700000", "otherCurrentAssets": "79200000", "totalCurrentAssets": "1153200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "796300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5993600000", "currentAccountsPayable": "1120000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4391300000", "totalShareholderEquity": "-142100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "228300000", "totalCurrentLiabilities": "3790500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3481200000", "cashAndShortTermInvestments": "277700000", "commonStockSharesOutstanding": "16709928", "intangibleAssetsExcludingGoodwill": "916500000", "cashAndCashEquivalentsAtCarryingValue": "277700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-82376452", "capitalExpenditures": "9228437", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141981235", "cashflowFromInvestment": "-15136673", "stockBasedCompensation": "4400000", "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": "532000000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 347600000, "cost_of_revenue": 189500000, "gross_profit": 347600000, "ebit": 4300000, "ebitda": 196700000, "pretax_income": -6500000, "tax_provision": -7600000, "net_income": 4200000, "net_income_to_common": 4200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229100000, "total_current_assets": 1243900000, "total_assets": 7222200000, "short_term_debt": 2315600000, "long_term_debt": null, "total_debt": 2315600000, "total_liabilities": 7148200000, "total_equity": 14600000, "shares_outstanding": 16709928, "goodwill_and_intangibles": 1766100000 }, "cash_flow": { "operating_cash_flow": -33500000, "capital_expenditure": 4900000, "free_cash_flow": -28600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178071, "ticker_id": 8412, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4300000", "ebitda": "196700000", "netIncome": "4200000", "grossProfit": "347600000", "depreciation": "None", "totalRevenue": "347600000", "costOfRevenue": "189500000", "interestIncome": "800000", "incomeBeforeTax": "-6500000", "interestExpense": "10800000", "operatingIncome": "9500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7600000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "338100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192400000", "sellingGeneralAndAdministrative": "26600000", "netIncomeFromContinuingOperations": "1100000" }, "balance": { "goodwill": "812100000", "inventory": "None", "commonStock": "3164200000", "currentDebt": "None", "investments": "None", "totalAssets": "7222200000", "longTermDebt": "None", "shortTermDebt": "2315600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "954000000", "reportedCurrency": "None", "retainedEarnings": "-3242700000", "totalLiabilities": "7148200000", "otherCurrentAssets": "87800000", "totalCurrentAssets": "1243900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "927000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5978299999", "currentAccountsPayable": "1115800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4216900000", "totalShareholderEquity": "14600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328600000", "totalCurrentLiabilities": "4134200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3014000000", "cashAndShortTermInvestments": "229100000", "commonStockSharesOutstanding": "16709928", "intangibleAssetsExcludingGoodwill": "954000000", "cashAndCashEquivalentsAtCarryingValue": "229100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-33500000", "capitalExpenditures": "4900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93300000", "cashflowFromInvestment": "-71600000", "stockBasedCompensation": "5200000", "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": "192400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347600000, "cost_of_revenue": 189500000, "gross_profit": 347600000, "research_and_development": null, "selling_general_admin": 26600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4300000, "depreciation_amortisation": 192400000, "ebitda": 196700000, "interest_expense": 10800000, "interest_income": null, "other_non_operating": null, "pretax_income": -6500000, "tax_provision": -7600000, "effective_tax_rate": null, "net_income": 4200000, "net_income_continuing_ops": 1100000, "net_income_to_common": 4200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229100000, "short_term_investments": null, "net_receivables": 927000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1243900000, "net_ppe": null, "goodwill": 812100000, "intangible_assets": 954000000, "goodwill_and_intangibles": 1766100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5978299999, "total_assets": 7222200000, "short_term_debt": 2315600000, "accounts_payable": 1115800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4134200000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3014000000, "total_liabilities": 7148200000, "total_debt": 2315600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3242700000, "total_equity": 14600000, "shares_outstanding": 16709928, "operating_cash_flow": -33500000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93300000, "free_cash_flow": -28600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4300000", "ebitda": "196700000", "netIncome": "4200000", "grossProfit": "347600000", "depreciation": "None", "totalRevenue": "347600000", "costOfRevenue": "189500000", "interestIncome": "800000", "incomeBeforeTax": "-6500000", "interestExpense": "10800000", "operatingIncome": "9500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7600000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "338100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192400000", "sellingGeneralAndAdministrative": "26600000", "netIncomeFromContinuingOperations": "1100000" }, "balance": { "goodwill": "812100000", "inventory": "None", "commonStock": "3164200000", "currentDebt": "None", "investments": "None", "totalAssets": "7222200000", "longTermDebt": "None", "shortTermDebt": "2315600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "954000000", "reportedCurrency": "None", "retainedEarnings": "-3242700000", "totalLiabilities": "7148200000", "otherCurrentAssets": "87800000", "totalCurrentAssets": "1243900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "927000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5978299999", "currentAccountsPayable": "1115800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4216900000", "totalShareholderEquity": "14600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328600000", "totalCurrentLiabilities": "4134200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3014000000", "cashAndShortTermInvestments": "229100000", "commonStockSharesOutstanding": "16709928", "intangibleAssetsExcludingGoodwill": "954000000", "cashAndCashEquivalentsAtCarryingValue": "229100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-33500000", "capitalExpenditures": "4900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93300000", "cashflowFromInvestment": "-71600000", "stockBasedCompensation": "5200000", "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": "192400000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 1117700000, "cost_of_revenue": 691100000, "gross_profit": 426600000, "ebit": -41600000, "ebitda": 469500000, "pretax_income": -127000000, "tax_provision": -77400000, "net_income": -39500000, "net_income_to_common": -39500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357700000, "total_current_assets": 1463500000, "total_assets": 7092700000, "short_term_debt": 913700000, "long_term_debt": null, "total_debt": 913700000, "total_liabilities": 7279900000, "total_equity": -312700000, "shares_outstanding": 11765000, "goodwill_and_intangibles": 1803000000 }, "cash_flow": { "operating_cash_flow": -113700000, "capital_expenditure": 5200000, "free_cash_flow": -108500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178072, "ticker_id": 8412, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41600000", "ebitda": "469500000", "netIncome": "-39500000", "grossProfit": "426600000", "depreciation": "None", "totalRevenue": "1117700000", "costOfRevenue": "691100000", "interestIncome": "None", "incomeBeforeTax": "-127000000", "interestExpense": "85400000", "operatingIncome": "78900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-77400000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "347700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "691100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "511100000", "sellingGeneralAndAdministrative": "31400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "811200000", "inventory": "None", "commonStock": "3148000000", "currentDebt": "None", "investments": "None", "totalAssets": "7092700000", "longTermDebt": "None", "shortTermDebt": "913700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "991800000", "reportedCurrency": "None", "retainedEarnings": "-3576700000", "totalLiabilities": "7279900000", "otherCurrentAssets": "93800000", "totalCurrentAssets": "1463500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1012000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5629200000", "currentAccountsPayable": "1196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3463400000", "totalShareholderEquity": "-312700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1694800000", "totalCurrentLiabilities": "3992100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3287799999", "cashAndShortTermInvestments": "357700000", "commonStockSharesOutstanding": "11765000", "intangibleAssetsExcludingGoodwill": "991800000", "cashAndCashEquivalentsAtCarryingValue": "357700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-113700000", "capitalExpenditures": "5200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120000000", "cashflowFromInvestment": "-5200000", "stockBasedCompensation": "4300000", "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": "199700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1117700000, "cost_of_revenue": 691100000, "gross_profit": 426600000, "research_and_development": null, "selling_general_admin": 31400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41600000, "depreciation_amortisation": 511100000, "ebitda": 469500000, "interest_expense": 85400000, "interest_income": null, "other_non_operating": null, "pretax_income": -127000000, "tax_provision": -77400000, "effective_tax_rate": null, "net_income": -39500000, "net_income_continuing_ops": null, "net_income_to_common": -39500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357700000, "short_term_investments": null, "net_receivables": 1012000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1463500000, "net_ppe": null, "goodwill": 811200000, "intangible_assets": 991800000, "goodwill_and_intangibles": 1803000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5629200000, "total_assets": 7092700000, "short_term_debt": 913700000, "accounts_payable": 1196000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3992100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3287799999, "total_liabilities": 7279900000, "total_debt": 913700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3576700000, "total_equity": -312700000, "shares_outstanding": 11765000, "operating_cash_flow": -113700000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 120000000, "free_cash_flow": -108500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41600000", "ebitda": "469500000", "netIncome": "-39500000", "grossProfit": "426600000", "depreciation": "None", "totalRevenue": "1117700000", "costOfRevenue": "691100000", "interestIncome": "None", "incomeBeforeTax": "-127000000", "interestExpense": "85400000", "operatingIncome": "78900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-77400000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "347700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "691100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "511100000", "sellingGeneralAndAdministrative": "31400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "811200000", "inventory": "None", "commonStock": "3148000000", "currentDebt": "None", "investments": "None", "totalAssets": "7092700000", "longTermDebt": "None", "shortTermDebt": "913700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "991800000", "reportedCurrency": "None", "retainedEarnings": "-3576700000", "totalLiabilities": "7279900000", "otherCurrentAssets": "93800000", "totalCurrentAssets": "1463500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1012000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5629200000", "currentAccountsPayable": "1196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3463400000", "totalShareholderEquity": "-312700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1694800000", "totalCurrentLiabilities": "3992100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3287799999", "cashAndShortTermInvestments": "357700000", "commonStockSharesOutstanding": "11765000", "intangibleAssetsExcludingGoodwill": "991800000", "cashAndCashEquivalentsAtCarryingValue": "357700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-113700000", "capitalExpenditures": "5200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120000000", "cashflowFromInvestment": "-5200000", "stockBasedCompensation": "4300000", "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": "199700000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 975100000, "cost_of_revenue": 572600000, "gross_profit": 402500000, "ebit": -35600000, "ebitda": 385500000, "pretax_income": -102700000, "tax_provision": 4700000, "net_income": -106600000, "net_income_to_common": -106600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319300000, "total_current_assets": 1525600000, "total_assets": 7154700000, "short_term_debt": 1368900000, "long_term_debt": null, "total_debt": 1368900000, "total_liabilities": 7069300000, "total_equity": -325500000, "shares_outstanding": 11755000, "goodwill_and_intangibles": 1829900000 }, "cash_flow": { "operating_cash_flow": 67583599, "capital_expenditure": 6184969, "free_cash_flow": 73768568, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178074, "ticker_id": 8412, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35600000", "ebitda": "385500000", "netIncome": "-106600000", "grossProfit": "402500000", "depreciation": "None", "totalRevenue": "975100000", "costOfRevenue": "572600000", "interestIncome": "None", "incomeBeforeTax": "-102700000", "interestExpense": "67099999", "operatingIncome": "70700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4700000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "331800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421100000", "sellingGeneralAndAdministrative": "32600000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "801400000", "inventory": "None", "commonStock": "3132700000", "currentDebt": "None", "investments": "None", "totalAssets": "7154700000", "longTermDebt": "None", "shortTermDebt": "1368900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1028500000", "reportedCurrency": "None", "retainedEarnings": "-3574600000", "totalLiabilities": "7069300000", "otherCurrentAssets": "65500000", "totalCurrentAssets": "1525600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1140800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5629100000", "currentAccountsPayable": "1211600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4161500000", "totalShareholderEquity": "-325500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "324800000", "totalCurrentLiabilities": "3171800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3897500000", "cashAndShortTermInvestments": "319300000", "commonStockSharesOutstanding": "11755000", "intangibleAssetsExcludingGoodwill": "1028500000", "cashAndCashEquivalentsAtCarryingValue": "319300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "67583599", "capitalExpenditures": "6184969", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "324864755", "cashflowFromInvestment": "-330971670", "stockBasedCompensation": "None", "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": "421100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 975100000, "cost_of_revenue": 572600000, "gross_profit": 402500000, "research_and_development": null, "selling_general_admin": 32600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35600000, "depreciation_amortisation": 421100000, "ebitda": 385500000, "interest_expense": 67099999, "interest_income": null, "other_non_operating": null, "pretax_income": -102700000, "tax_provision": 4700000, "effective_tax_rate": null, "net_income": -106600000, "net_income_continuing_ops": null, "net_income_to_common": -106600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319300000, "short_term_investments": null, "net_receivables": 1140800000, "inventory": null, "other_current_assets": null, "total_current_assets": 1525600000, "net_ppe": null, "goodwill": 801400000, "intangible_assets": 1028500000, "goodwill_and_intangibles": 1829900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5629100000, "total_assets": 7154700000, "short_term_debt": 1368900000, "accounts_payable": 1211600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3171800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3897500000, "total_liabilities": 7069300000, "total_debt": 1368900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3574600000, "total_equity": -325500000, "shares_outstanding": 11755000, "operating_cash_flow": 67583599, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6184969, "acquisitions": null, "other_investing": null, "investing_cash_flow": -330971670, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 324864755, "free_cash_flow": 73768568, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35600000", "ebitda": "385500000", "netIncome": "-106600000", "grossProfit": "402500000", "depreciation": "None", "totalRevenue": "975100000", "costOfRevenue": "572600000", "interestIncome": "None", "incomeBeforeTax": "-102700000", "interestExpense": "67099999", "operatingIncome": "70700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4700000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "331800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421100000", "sellingGeneralAndAdministrative": "32600000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "801400000", "inventory": "None", "commonStock": "3132700000", "currentDebt": "None", "investments": "None", "totalAssets": "7154700000", "longTermDebt": "None", "shortTermDebt": "1368900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1028500000", "reportedCurrency": "None", "retainedEarnings": "-3574600000", "totalLiabilities": "7069300000", "otherCurrentAssets": "65500000", "totalCurrentAssets": "1525600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1140800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5629100000", "currentAccountsPayable": "1211600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4161500000", "totalShareholderEquity": "-325500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "324800000", "totalCurrentLiabilities": "3171800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3897500000", "cashAndShortTermInvestments": "319300000", "commonStockSharesOutstanding": "11755000", "intangibleAssetsExcludingGoodwill": "1028500000", "cashAndCashEquivalentsAtCarryingValue": "319300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "67583599", "capitalExpenditures": "6184969", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "324864755", "cashflowFromInvestment": "-330971670", "stockBasedCompensation": "None", "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": "421100000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 1015500000, "cost_of_revenue": 592800000, "gross_profit": 422700000, "ebit": -817000000, "ebitda": -364800000, "pretax_income": -889900000, "tax_provision": -2000000, "net_income": -886200000, "net_income_to_common": -886200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254600000, "total_current_assets": 986500000, "total_assets": 6179400000, "short_term_debt": 1306500000, "long_term_debt": null, "total_debt": 1306500000, "total_liabilities": 5988100000, "total_equity": -221100000, "shares_outstanding": 11700000, "goodwill_and_intangibles": 1856500000 }, "cash_flow": { "operating_cash_flow": 54100000, "capital_expenditure": 5900000, "free_cash_flow": 60000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178075, "ticker_id": 8412, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-817000000", "ebitda": "-364800000", "netIncome": "-886200000", "grossProfit": "422700000", "depreciation": "None", "totalRevenue": "1015500000", "costOfRevenue": "592800000", "interestIncome": "None", "incomeBeforeTax": "-889900000", "interestExpense": "72900000", "operatingIncome": "68300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "354400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "452200000", "sellingGeneralAndAdministrative": "33400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "795600000", "inventory": "None", "commonStock": "3110000000", "currentDebt": "None", "investments": "None", "totalAssets": "6179400000", "longTermDebt": "None", "shortTermDebt": "1306500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1060900000", "reportedCurrency": "None", "retainedEarnings": "-3467500000", "totalLiabilities": "5988100000", "otherCurrentAssets": "53100000", "totalCurrentAssets": "986500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "678800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5192900000", "currentAccountsPayable": "1074200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3724000000", "totalShareholderEquity": "-221100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "219700000", "totalCurrentLiabilities": "2821800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3166300000", "cashAndShortTermInvestments": "254600000", "commonStockSharesOutstanding": "11700000", "intangibleAssetsExcludingGoodwill": "1060900000", "cashAndCashEquivalentsAtCarryingValue": "254600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-802700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "54100000", "capitalExpenditures": "5900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89900000", "cashflowFromInvestment": "-7500000", "stockBasedCompensation": "9000000", "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": "200900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1015500000, "cost_of_revenue": 592800000, "gross_profit": 422700000, "research_and_development": null, "selling_general_admin": 33400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -817000000, "depreciation_amortisation": 452200000, "ebitda": -364800000, "interest_expense": 72900000, "interest_income": null, "other_non_operating": null, "pretax_income": -889900000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": -886200000, "net_income_continuing_ops": null, "net_income_to_common": -886200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254600000, "short_term_investments": null, "net_receivables": 678800000, "inventory": null, "other_current_assets": null, "total_current_assets": 986500000, "net_ppe": null, "goodwill": 795600000, "intangible_assets": 1060900000, "goodwill_and_intangibles": 1856500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5192900000, "total_assets": 6179400000, "short_term_debt": 1306500000, "accounts_payable": 1074200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2821800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3166300000, "total_liabilities": 5988100000, "total_debt": 1306500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3467500000, "total_equity": -221100000, "shares_outstanding": 11700000, "operating_cash_flow": 54100000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89900000, "free_cash_flow": 60000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-817000000", "ebitda": "-364800000", "netIncome": "-886200000", "grossProfit": "422700000", "depreciation": "None", "totalRevenue": "1015500000", "costOfRevenue": "592800000", "interestIncome": "None", "incomeBeforeTax": "-889900000", "interestExpense": "72900000", "operatingIncome": "68300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "354400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "452200000", "sellingGeneralAndAdministrative": "33400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "795600000", "inventory": "None", "commonStock": "3110000000", "currentDebt": "None", "investments": "None", "totalAssets": "6179400000", "longTermDebt": "None", "shortTermDebt": "1306500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1060900000", "reportedCurrency": "None", "retainedEarnings": "-3467500000", "totalLiabilities": "5988100000", "otherCurrentAssets": "53100000", "totalCurrentAssets": "986500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "678800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5192900000", "currentAccountsPayable": "1074200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3724000000", "totalShareholderEquity": "-221100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "219700000", "totalCurrentLiabilities": "2821800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3166300000", "cashAndShortTermInvestments": "254600000", "commonStockSharesOutstanding": "11700000", "intangibleAssetsExcludingGoodwill": "1060900000", "cashAndCashEquivalentsAtCarryingValue": "254600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-802700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "54100000", "capitalExpenditures": "5900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89900000", "cashflowFromInvestment": "-7500000", "stockBasedCompensation": "9000000", "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": "200900000", "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": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "income_statement": { "revenue": 908600000, "cost_of_revenue": 528299999, "gross_profit": 380300000, "ebit": 7500000, "ebitda": 411800000, "pretax_income": -61700000, "tax_provision": 9800000, "net_income": -70700000, "net_income_to_common": -70700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374400000, "total_current_assets": 1116700000, "total_assets": 7462200000, "short_term_debt": 1357600000, "long_term_debt": null, "total_debt": 1357600000, "total_liabilities": 6386800000, "total_equity": 726400000, "shares_outstanding": 11510000, "goodwill_and_intangibles": 2555100000 }, "cash_flow": { "operating_cash_flow": 29200000, "capital_expenditure": 8900000, "free_cash_flow": 38100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178076, "ticker_id": 8412, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:43:04.355200+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7500000", "ebitda": "411800000", "netIncome": "-70700000", "grossProfit": "380300000", "depreciation": "None", "totalRevenue": "908600000", "costOfRevenue": "528299999", "interestIncome": "None", "incomeBeforeTax": "-61700000", "interestExpense": "69200000", "operatingIncome": "15800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "364500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528299999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "404300000", "sellingGeneralAndAdministrative": "31800000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1289500000", "inventory": "None", "commonStock": "3104100000", "currentDebt": "None", "investments": "None", "totalAssets": "7462200000", "longTermDebt": "None", "shortTermDebt": "1357600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1265600000", "reportedCurrency": "None", "retainedEarnings": "-2516300000", "totalLiabilities": "6386800000", "otherCurrentAssets": "50500000", "totalCurrentAssets": "1116700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "691800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6345500000", "currentAccountsPayable": "1080000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4103500000", "totalShareholderEquity": "726400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "280200000", "totalCurrentLiabilities": "2905500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3481300000", "cashAndShortTermInvestments": "374400000", "commonStockSharesOutstanding": "11510000", "intangibleAssetsExcludingGoodwill": "1265600000", "cashAndCashEquivalentsAtCarryingValue": "374400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "29200000", "capitalExpenditures": "8900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61100000", "cashflowFromInvestment": "-10400000", "stockBasedCompensation": "None", "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": "404300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 908600000, "cost_of_revenue": 528299999, "gross_profit": 380300000, "research_and_development": null, "selling_general_admin": 31800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7500000, "depreciation_amortisation": 404300000, "ebitda": 411800000, "interest_expense": 69200000, "interest_income": null, "other_non_operating": null, "pretax_income": -61700000, "tax_provision": 9800000, "effective_tax_rate": null, "net_income": -70700000, "net_income_continuing_ops": null, "net_income_to_common": -70700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374400000, "short_term_investments": null, "net_receivables": 691800000, "inventory": null, "other_current_assets": null, "total_current_assets": 1116700000, "net_ppe": null, "goodwill": 1289500000, "intangible_assets": 1265600000, "goodwill_and_intangibles": 2555100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6345500000, "total_assets": 7462200000, "short_term_debt": 1357600000, "accounts_payable": 1080000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2905500000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3481300000, "total_liabilities": 6386800000, "total_debt": 1357600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2516300000, "total_equity": 726400000, "shares_outstanding": 11510000, "operating_cash_flow": 29200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61100000, "free_cash_flow": 38100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7500000", "ebitda": "411800000", "netIncome": "-70700000", "grossProfit": "380300000", "depreciation": "None", "totalRevenue": "908600000", "costOfRevenue": "528299999", "interestIncome": "None", "incomeBeforeTax": "-61700000", "interestExpense": "69200000", "operatingIncome": "15800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "364500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528299999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "404300000", "sellingGeneralAndAdministrative": "31800000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1289500000", "inventory": "None", "commonStock": "3104100000", "currentDebt": "None", "investments": "None", "totalAssets": "7462200000", "longTermDebt": "None", "shortTermDebt": "1357600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1265600000", "reportedCurrency": "None", "retainedEarnings": "-2516300000", "totalLiabilities": "6386800000", "otherCurrentAssets": "50500000", "totalCurrentAssets": "1116700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "691800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6345500000", "currentAccountsPayable": "1080000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4103500000", "totalShareholderEquity": "726400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "280200000", "totalCurrentLiabilities": "2905500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3481300000", "cashAndShortTermInvestments": "374400000", "commonStockSharesOutstanding": "11510000", "intangibleAssetsExcludingGoodwill": "1265600000", "cashAndCashEquivalentsAtCarryingValue": "374400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "29200000", "capitalExpenditures": "8900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61100000", "cashflowFromInvestment": "-10400000", "stockBasedCompensation": "None", "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": "404300000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-03-31" }, "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" ] } } }