{ "ticker": { "uuid": "1346185b-b78e-4a8e-83bf-03d506e22e9e", "symbol": "CPRI", "name": "Capri Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/1346185b-b78e-4a8e-83bf-03d506e22e9e/", "api_url": "https://sharemaestro.com/factors/api/tickers/1346185b-b78e-4a8e-83bf-03d506e22e9e/" }, "ticker_metadata": { "id": 825, "uuid": "1346185b-b78e-4a8e-83bf-03d506e22e9e", "symbol": "CPRI", "name": "Capri Holdings Ltd", "asset_type": "equity", "market_cap": 2132064000, "stock_exchange_id": 3, "industry": "Luxury Goods", "sector": "Consumer Cyclical", "description": "Capri Holdings Limited designs, markets, distributes and retails branded men's and women's clothing, footwear and accessories in the United States, Canada, Latin America, Europe, the Middle East, Africa and Asia. The company is headquartered in London, the United Kingdom.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1346185b-b78e-4a8e-83bf-03d506e22e9e", "symbol": "CPRI", "name": "Capri Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/1346185b-b78e-4a8e-83bf-03d506e22e9e/", "api_url": "https://sharemaestro.com/factors/api/tickers/1346185b-b78e-4a8e-83bf-03d506e22e9e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.22, "value": 0.22, "quality": 0.68, "momentum": 0.31, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 18.87, "market_cap": 2241722222.7, "pe_ratio": 16.3629, "earnings_yield": 0.0611, "ebitda_to_ev": 0.0719, "shareholder_yield": 0, "roe": 1.7125, "piotroski_f_score": 6, "momentum_12_1": 0.09, "volatility_252d": 0.4722 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:28.035951+00:00", "batch_id": "" }, "size": { "price_close": 18.87, "market_cap": 2241722222.7, "market_cap_usd": 2241722222.7, "enterprise_value": 2696722222.7, "shares_outstanding": 118798210, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.3629, "pb_ratio": 28.0215, "ptbv_ratio": null, "ps_ratio": 0.6453, "pcf_ratio": null, "pfcf_ratio": 49.667, "ev_ebitda": 13.9006, "ev_ebit": 36.9414, "ev_sales": 0.7763, "ev_fcf": 59.7479, "earnings_yield": 0.0611, "fcf_yield": 0.0167, "price_to_sales": 0.6453, "price_to_book": 28.0215, "price_to_cashflow": null, "ebitda_to_ev": 0.0719, "sales_yield": 1.2882 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5967, "operating_margin": 0.021, "net_margin": 0.0394, "ebitda_margin": 0.0558, "fcf_margin": 0.013, "roe": 1.7125, "roa": 0.0424, "roic": 0.102, "roc_greenblatt": null, "asset_turnover": 1.0742, "cash_conversion": 0.3295, "accruals_ratio": 0.0522, "sbc_to_revenue": 0.0107, "piotroski_f_score": 6, "altman_z_score": 3.569, "earnings_stability_5y": 2.2349, "revenue_stability_5y": 0.1738, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.641, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 39.375, "net_debt_to_ebitda": 2.3454, "debt_to_assets": 0.1824, "interest_coverage": null, "current_ratio": 1.2086, "quick_ratio": 0.5996, "net_debt": 455000000, "local_beta": 0.0013, "volatility_252d": 0.4722, "volatility_60d": 1.0282, "max_drawdown_12m": -0.3617, "risk_adjusted_momentum": 0.1906 }, "growth": { "revenue_growth_1y": -0.1363, "revenue_growth_3y_cagr": -0.1481, "revenue_growth_5y_cagr": -0.0928, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.4694, "eps_growth_5y_cagr": -0.3547, "fcf_growth_1y": -0.9302, "book_value_growth_1y": -0.7855, "revenue_growth": -0.1363, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0183, "price_return_3m": 0.0513, "price_return_6m": -0.3021, "price_return_9m": -0.1133, "price_return_12m": 0.11, "price_return_12m_ex1m": 0.09, "momentum_6m": -0.3021, "momentum_12m": 0.11, "momentum_12_1": 0.09, "distance_from_52w_high": -0.3021, "distance_from_52w_low": 0.1409, "relative_strength": 0.01 }, "raw_ttm": { "revenue_ttm": 3474000000, "gross_profit_ttm": 2073000000, "ebit_ttm": 73000000, "ebitda_ttm": 194000000, "net_income_ttm": 137000000, "eps_diluted_ttm": 1.1532, "operating_cash_flow_ttm": -31656753, "capital_expenditure_ttm": 76791794, "fcf_ttm": 45135041, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 135000000, "total_current_assets": 1153000000, "total_current_liabilities": 954000000, "net_ppe": null, "total_assets": 3234000000, "total_debt": 590000000, "total_equity": 80000000, "net_working_capital": 311000000, "book_value_per_share": 0.6734, "retained_earnings": 4434000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -684000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 44, "rank_pb": 97, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 50, "rank_ev_ebitda": 59, "rank_ev_ebit": 87, "rank_earnings_yield": 43, "rank_fcf_yield": 82, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 2, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 33, "rank_fcf_margin": 86, "rank_piotroski": 36, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 51 }, "composites": { "value_composite": 78, "quality_composite": 32, "momentum_composite": 69, "growth_composite": 98, "yield_composite": 90, "svqf_composite": 22, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.3868, "os_score": 0.22, "value_percentile": 0.22, "quality_percentile": 0.68, "momentum_percentile": 0.31, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3775, "ticker_id": 825, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:28.035951+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.87, "market_cap": 2241722222.7, "market_cap_usd": 2241722222.7, "enterprise_value": 2696722222.7, "shares_outstanding": 118798210, "fx_rate_to_usd": null, "pe_ratio": 16.36293593, "pb_ratio": 28.02152778, "ptbv_ratio": null, "ps_ratio": 0.64528561, "pcf_ratio": null, "pfcf_ratio": 49.66700313, "ev_ebitda": 13.90063001, "ev_ebit": 36.94140031, "ev_sales": 0.77625856, "ev_fcf": 59.74786248, "earnings_yield": 0.06111373, "fcf_yield": 0.016737, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.59671848, "operating_margin": 0.02101324, "net_margin": 0.03943581, "ebitda_margin": 0.05584341, "fcf_margin": 0.01299224, "roe": 1.7125, "roa": 0.0423624, "roic": 0.10201764, "roc_greenblatt": null, "asset_turnover": 1.0742115, "cash_conversion": 0.32945285, "accruals_ratio": 0.05215113, "sbc_to_revenue": 0.01065055, "debt_to_equity": 39.375, "net_debt_to_ebitda": 2.34536082, "debt_to_assets": 0.18243661, "interest_coverage": null, "current_ratio": 1.20859539, "quick_ratio": 0.59958071, "net_debt": 455000000, "revenue_growth_1y": -0.13625062, "revenue_growth_3y_cagr": -0.14809678, "revenue_growth_5y_cagr": -0.09281721, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.46943853, "eps_growth_5y_cagr": -0.354668, "fcf_growth_1y": -0.9302395, "book_value_growth_1y": -0.78549706, "piotroski_f_score": 6, "altman_z_score": 3.56901697, "earnings_stability_5y": 2.234882, "revenue_stability_5y": 0.173822, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01834862, "price_return_3m": 0.05125348, "price_return_6m": -0.30214497, "price_return_9m": -0.11325188, "price_return_12m": 0.11, "price_return_12m_ex1m": 0.09, "distance_from_52w_high": -0.30214497, "distance_from_52w_low": 0.14087062, "relative_strength": 0.01003642, "local_beta": 0.0013, "volatility_252d": 0.47221, "volatility_60d": 1.028156, "max_drawdown_12m": -0.36168639, "revenue_ttm": 3474000000, "gross_profit_ttm": 2073000000, "ebit_ttm": 73000000, "ebitda_ttm": 194000000, "net_income_ttm": 137000000, "eps_diluted_ttm": 1.15321603, "operating_cash_flow_ttm": -31656753, "capital_expenditure_ttm": 76791794, "fcf_ttm": 45135041, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 135000000, "total_current_assets": 1153000000, "total_current_liabilities": 954000000, "net_ppe": null, "total_assets": 3234000000, "total_debt": 590000000, "total_equity": 80000000, "net_working_capital": 311000000, "book_value_per_share": 0.67341082, "retained_earnings": 4434000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -684000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 44, "rank_pb": 97, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 50, "rank_ev_ebitda": 59, "rank_ev_ebit": 87, "rank_earnings_yield": 43, "rank_fcf_yield": 82, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 2, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 33, "rank_fcf_margin": 86, "rank_piotroski": 36, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 51, "value_composite": 78, "quality_composite": 32, "momentum_composite": 69, "growth_composite": 98, "yield_composite": 90, "svqf_composite": 22, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.87, "os": 0.22, "value": 0.22, "quality": 0.68, "momentum": 0.31, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 16.3629, "earnings_yield": 0.0611, "shareholder_yield": 0, "roe": 1.7125, "momentum_12_1": 0.09, "complete_fields": { "id": 3775, "ticker_id": 825, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:28.035951+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.87, "market_cap": 2241722222.7, "market_cap_usd": 2241722222.7, "enterprise_value": 2696722222.7, "shares_outstanding": 118798210, "fx_rate_to_usd": null, "pe_ratio": 16.36293593, "pb_ratio": 28.02152778, "ptbv_ratio": null, "ps_ratio": 0.64528561, "pcf_ratio": null, "pfcf_ratio": 49.66700313, "ev_ebitda": 13.90063001, "ev_ebit": 36.94140031, "ev_sales": 0.77625856, "ev_fcf": 59.74786248, "earnings_yield": 0.06111373, "fcf_yield": 0.016737, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.59671848, "operating_margin": 0.02101324, "net_margin": 0.03943581, "ebitda_margin": 0.05584341, "fcf_margin": 0.01299224, "roe": 1.7125, "roa": 0.0423624, "roic": 0.10201764, "roc_greenblatt": null, "asset_turnover": 1.0742115, "cash_conversion": 0.32945285, "accruals_ratio": 0.05215113, "sbc_to_revenue": 0.01065055, "debt_to_equity": 39.375, "net_debt_to_ebitda": 2.34536082, "debt_to_assets": 0.18243661, "interest_coverage": null, "current_ratio": 1.20859539, "quick_ratio": 0.59958071, "net_debt": 455000000, "revenue_growth_1y": -0.13625062, "revenue_growth_3y_cagr": -0.14809678, "revenue_growth_5y_cagr": -0.09281721, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.46943853, "eps_growth_5y_cagr": -0.354668, "fcf_growth_1y": -0.9302395, "book_value_growth_1y": -0.78549706, "piotroski_f_score": 6, "altman_z_score": 3.56901697, "earnings_stability_5y": 2.234882, "revenue_stability_5y": 0.173822, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01834862, "price_return_3m": 0.05125348, "price_return_6m": -0.30214497, "price_return_9m": -0.11325188, "price_return_12m": 0.11, "price_return_12m_ex1m": 0.09, "distance_from_52w_high": -0.30214497, "distance_from_52w_low": 0.14087062, "relative_strength": 0.01003642, "local_beta": 0.0013, "volatility_252d": 0.47221, "volatility_60d": 1.028156, "max_drawdown_12m": -0.36168639, "revenue_ttm": 3474000000, "gross_profit_ttm": 2073000000, "ebit_ttm": 73000000, "ebitda_ttm": 194000000, "net_income_ttm": 137000000, "eps_diluted_ttm": 1.15321603, "operating_cash_flow_ttm": -31656753, "capital_expenditure_ttm": 76791794, "fcf_ttm": 45135041, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 135000000, "total_current_assets": 1153000000, "total_current_liabilities": 954000000, "net_ppe": null, "total_assets": 3234000000, "total_debt": 590000000, "total_equity": 80000000, "net_working_capital": 311000000, "book_value_per_share": 0.67341082, "retained_earnings": 4434000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -684000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 44, "rank_pb": 97, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 50, "rank_ev_ebitda": 59, "rank_ev_ebit": 87, "rank_earnings_yield": 43, "rank_fcf_yield": 82, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 2, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 33, "rank_fcf_margin": 86, "rank_piotroski": 36, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 51, "value_composite": 78, "quality_composite": 32, "momentum_composite": 69, "growth_composite": 98, "yield_composite": 90, "svqf_composite": 22, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 3474000000, "cost_of_revenue": 1428000000, "gross_profit": 2046000000, "ebit": 82000000, "ebitda": 203000000, "pretax_income": 107000000, "tax_provision": 27000000, "net_income": 92000000, "net_income_to_common": 92000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135000000, "total_current_assets": 1153000000, "total_assets": 3234000000, "short_term_debt": 247000000, "long_term_debt": 343000000, "total_debt": 590000000, "total_liabilities": 3150000000, "total_equity": 80000000, "shares_outstanding": 119848361, "goodwill_and_intangibles": 764000000 }, "cash_flow": { "operating_cash_flow": 77000000, "capital_expenditure": 63000000, "free_cash_flow": 140000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242646, "ticker_id": 825, "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82000000", "ebitda": "203000000", "netIncome": "92000000", "grossProfit": "2046000000", "depreciation": "None", "totalRevenue": "3474000000", "costOfRevenue": "1428000000", "interestIncome": "None", "incomeBeforeTax": "107000000", "interestExpense": "None", "operatingIncome": "82000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "77000000", "nonInterestIncome": "None", "operatingExpenses": "1964000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1428000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121000000", "sellingGeneralAndAdministrative": "1964000000", "netIncomeFromContinuingOperations": "80000000" }, "balance": { "goodwill": "202000000", "inventory": "581000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3234000000", "longTermDebt": "343000000", "shortTermDebt": "247000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "562000000", "reportedCurrency": "USD", "retainedEarnings": "4434000000", "totalLiabilities": "3150000000", "otherCurrentAssets": "137000000", "totalCurrentAssets": "1153000000", "currentLongTermDebt": "14000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081000000", "currentAccountsPayable": "311000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1420000000", "totalShareholderEquity": "80000000", "capitalLeaseObligations": "1063000000", "otherCurrentLiabilities": "373000000", "totalCurrentLiabilities": "954000000", "otherNonCurrentLiabilities": "935000000", "totalNonCurrentLiabilities": "2196000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "119848361", "intangibleAssetsExcludingGoodwill": "562000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "133000000", "operatingCashflow": "77000000", "capitalExpenditures": "63000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1301000000", "cashflowFromInvestment": "1219000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3474000000, "cost_of_revenue": 1428000000, "gross_profit": 2046000000, "research_and_development": null, "selling_general_admin": 1964000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82000000, "depreciation_amortisation": 121000000, "ebitda": 203000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 107000000, "tax_provision": 27000000, "effective_tax_rate": null, "net_income": 92000000, "net_income_continuing_ops": 80000000, "net_income_to_common": 92000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135000000, "short_term_investments": null, "net_receivables": 300000000, "inventory": 581000000, "other_current_assets": null, "total_current_assets": 1153000000, "net_ppe": null, "goodwill": 202000000, "intangible_assets": 562000000, "goodwill_and_intangibles": 764000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2081000000, "total_assets": 3234000000, "short_term_debt": 247000000, "accounts_payable": 311000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 954000000, "long_term_debt": 343000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2196000000, "total_liabilities": 3150000000, "total_debt": 590000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4434000000, "total_equity": 80000000, "shares_outstanding": 119848361, "operating_cash_flow": 77000000, "stock_based_compensation": 34000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1219000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1301000000, "free_cash_flow": 140000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82000000", "ebitda": "203000000", "netIncome": "92000000", "grossProfit": "2046000000", "depreciation": "None", "totalRevenue": "3474000000", "costOfRevenue": "1428000000", "interestIncome": "None", "incomeBeforeTax": "107000000", "interestExpense": "None", "operatingIncome": "82000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "77000000", "nonInterestIncome": "None", "operatingExpenses": "1964000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1428000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121000000", "sellingGeneralAndAdministrative": "1964000000", "netIncomeFromContinuingOperations": "80000000" }, "balance": { "goodwill": "202000000", "inventory": "581000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3234000000", "longTermDebt": "343000000", "shortTermDebt": "247000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "562000000", "reportedCurrency": "USD", "retainedEarnings": "4434000000", "totalLiabilities": "3150000000", "otherCurrentAssets": "137000000", "totalCurrentAssets": "1153000000", "currentLongTermDebt": "14000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081000000", "currentAccountsPayable": "311000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1420000000", "totalShareholderEquity": "80000000", "capitalLeaseObligations": "1063000000", "otherCurrentLiabilities": "373000000", "totalCurrentLiabilities": "954000000", "otherNonCurrentLiabilities": "935000000", "totalNonCurrentLiabilities": "2196000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "119848361", "intangibleAssetsExcludingGoodwill": "562000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "133000000", "operatingCashflow": "77000000", "capitalExpenditures": "63000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1301000000", "cashflowFromInvestment": "1219000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121000000", "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": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 4442000000, "cost_of_revenue": 1616000000, "gross_profit": 2826000000, "ebit": 52000000, "ebitda": 245000000, "pretax_income": -727000000, "tax_provision": 452000000, "net_income": -1182000000, "net_income_to_common": -1182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166000000, "total_current_assets": 1521000000, "total_assets": 5213000000, "short_term_debt": 374000000, "long_term_debt": 1476000000, "total_debt": 1850000000, "total_liabilities": 4841000000, "total_equity": 368000000, "shares_outstanding": 118256000, "goodwill_and_intangibles": 1804000000 }, "cash_flow": { "operating_cash_flow": 281000000, "capital_expenditure": 128000000, "free_cash_flow": 409000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242651, "ticker_id": 825, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52000000", "ebitda": "245000000", "netIncome": "-1182000000", "grossProfit": "2826000000", "depreciation": "None", "totalRevenue": "4442000000", "costOfRevenue": "1616000000", "interestIncome": "None", "incomeBeforeTax": "-727000000", "interestExpense": "37000000", "operatingIncome": "-752000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "452000000", "reportedCurrency": "USD", "netInterestIncome": "37000000", "nonInterestIncome": "None", "operatingExpenses": "3578000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1616000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "2210000000", "netIncomeFromContinuingOperations": "-1179000000" }, "balance": { "goodwill": "688000000", "inventory": "869000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5213000000", "longTermDebt": "1476000000", "shortTermDebt": "374000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1116000000", "reportedCurrency": "USD", "retainedEarnings": "4297000000", "totalLiabilities": "4841000000", "otherCurrentAssets": "165000000", "totalCurrentAssets": "1521000000", "currentLongTermDebt": "24000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692000000", "currentAccountsPayable": "485000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3103000000", "totalShareholderEquity": "368000000", "capitalLeaseObligations": "1603000000", "otherCurrentLiabilities": "356000000", "totalCurrentLiabilities": "1336000000", "otherNonCurrentLiabilities": "437000000", "totalNonCurrentLiabilities": "3505000000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "118256000", "intangibleAssetsExcludingGoodwill": "1116000000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1179000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "281000000", "capitalExpenditures": "128000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242000000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4442000000, "cost_of_revenue": 1616000000, "gross_profit": 2826000000, "research_and_development": null, "selling_general_admin": 2210000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52000000, "depreciation_amortisation": 193000000, "ebitda": 245000000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": -727000000, "tax_provision": 452000000, "effective_tax_rate": null, "net_income": -1182000000, "net_income_continuing_ops": -1179000000, "net_income_to_common": -1182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166000000, "short_term_investments": null, "net_receivables": 321000000, "inventory": 869000000, "other_current_assets": null, "total_current_assets": 1521000000, "net_ppe": null, "goodwill": 688000000, "intangible_assets": 1116000000, "goodwill_and_intangibles": 1804000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3692000000, "total_assets": 5213000000, "short_term_debt": 374000000, "accounts_payable": 485000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1336000000, "long_term_debt": 1476000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3505000000, "total_liabilities": 4841000000, "total_debt": 1850000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4297000000, "total_equity": 368000000, "shares_outstanding": 118256000, "operating_cash_flow": 281000000, "stock_based_compensation": 59000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -242000000, "free_cash_flow": 409000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52000000", "ebitda": "245000000", "netIncome": "-1182000000", "grossProfit": "2826000000", "depreciation": "None", "totalRevenue": "4442000000", "costOfRevenue": "1616000000", "interestIncome": "None", "incomeBeforeTax": "-727000000", "interestExpense": "37000000", "operatingIncome": "-752000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "452000000", "reportedCurrency": "USD", "netInterestIncome": "37000000", "nonInterestIncome": "None", "operatingExpenses": "3578000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1616000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "2210000000", "netIncomeFromContinuingOperations": "-1179000000" }, "balance": { "goodwill": "688000000", "inventory": "869000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5213000000", "longTermDebt": "1476000000", "shortTermDebt": "374000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1116000000", "reportedCurrency": "USD", "retainedEarnings": "4297000000", "totalLiabilities": "4841000000", "otherCurrentAssets": "165000000", "totalCurrentAssets": "1521000000", "currentLongTermDebt": "24000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692000000", "currentAccountsPayable": "485000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3103000000", "totalShareholderEquity": "368000000", "capitalLeaseObligations": "1603000000", "otherCurrentLiabilities": "356000000", "totalCurrentLiabilities": "1336000000", "otherNonCurrentLiabilities": "437000000", "totalNonCurrentLiabilities": "3505000000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "118256000", "intangibleAssetsExcludingGoodwill": "1116000000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1179000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "281000000", "capitalExpenditures": "128000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242000000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "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": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 4442000000, "cost_of_revenue": 1616000000, "gross_profit": 2826000000, "ebit": 52000000, "ebitda": 245000000, "pretax_income": -727000000, "tax_provision": 452000000, "net_income": -1182000000, "net_income_to_common": -1182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199000000, "total_current_assets": 1608000000, "total_assets": 6689000000, "short_term_debt": 862000000, "long_term_debt": 1261000000, "total_debt": 2123000000, "total_liabilities": 5089000000, "total_equity": 1599000000, "shares_outstanding": 117014420, "goodwill_and_intangibles": 2500000000 }, "cash_flow": { "operating_cash_flow": 309000000, "capital_expenditure": 189000000, "free_cash_flow": 498000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242656, "ticker_id": 825, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52000000", "ebitda": "245000000", "netIncome": "-1182000000", "grossProfit": "2826000000", "depreciation": "None", "totalRevenue": "4442000000", "costOfRevenue": "1616000000", "interestIncome": "None", "incomeBeforeTax": "-727000000", "interestExpense": "6000000", "operatingIncome": "-752000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "452000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "3578000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1616000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "2345000000", "netIncomeFromContinuingOperations": "-229000000" }, "balance": { "goodwill": "1106000000", "inventory": "862000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6689000000", "longTermDebt": "1261000000", "shortTermDebt": "862000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1394000000", "reportedCurrency": "USD", "retainedEarnings": "5479000000", "totalLiabilities": "5089000000", "otherCurrentAssets": "165000000", "totalCurrentAssets": "1608000000", "currentLongTermDebt": "462000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "382000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5081000000", "currentAccountsPayable": "352000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3575000000", "totalShareholderEquity": "1599000000", "capitalLeaseObligations": "1852000000", "otherCurrentLiabilities": "373000000", "totalCurrentLiabilities": "1695000000", "otherNonCurrentLiabilities": "319000000", "totalNonCurrentLiabilities": "3394000000", "cashAndShortTermInvestments": "199000000", "commonStockSharesOutstanding": "117014420", "intangibleAssetsExcludingGoodwill": "1394000000", "cashAndCashEquivalentsAtCarryingValue": "199000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-229000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "175000000", "operatingCashflow": "309000000", "capitalExpenditures": "189000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208000000", "cashflowFromInvestment": "-135000000", "stockBasedCompensation": "72000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4442000000, "cost_of_revenue": 1616000000, "gross_profit": 2826000000, "research_and_development": null, "selling_general_admin": 2345000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52000000, "depreciation_amortisation": 193000000, "ebitda": 245000000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": -727000000, "tax_provision": 452000000, "effective_tax_rate": null, "net_income": -1182000000, "net_income_continuing_ops": -229000000, "net_income_to_common": -1182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199000000, "short_term_investments": null, "net_receivables": 382000000, "inventory": 862000000, "other_current_assets": null, "total_current_assets": 1608000000, "net_ppe": null, "goodwill": 1106000000, "intangible_assets": 1394000000, "goodwill_and_intangibles": 2500000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5081000000, "total_assets": 6689000000, "short_term_debt": 862000000, "accounts_payable": 352000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1695000000, "long_term_debt": 1261000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3394000000, "total_liabilities": 5089000000, "total_debt": 2123000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5479000000, "total_equity": 1599000000, "shares_outstanding": 117014420, "operating_cash_flow": 309000000, "stock_based_compensation": 72000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208000000, "free_cash_flow": 498000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52000000", "ebitda": "245000000", "netIncome": "-1182000000", "grossProfit": "2826000000", "depreciation": "None", "totalRevenue": "4442000000", "costOfRevenue": "1616000000", "interestIncome": "None", "incomeBeforeTax": "-727000000", "interestExpense": "6000000", "operatingIncome": "-752000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "452000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "3578000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1616000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "2345000000", "netIncomeFromContinuingOperations": "-229000000" }, "balance": { "goodwill": "1106000000", "inventory": "862000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6689000000", "longTermDebt": "1261000000", "shortTermDebt": "862000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1394000000", "reportedCurrency": "USD", "retainedEarnings": "5479000000", "totalLiabilities": "5089000000", "otherCurrentAssets": "165000000", "totalCurrentAssets": "1608000000", "currentLongTermDebt": "462000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "382000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5081000000", "currentAccountsPayable": "352000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3575000000", "totalShareholderEquity": "1599000000", "capitalLeaseObligations": "1852000000", "otherCurrentLiabilities": "373000000", "totalCurrentLiabilities": "1695000000", "otherNonCurrentLiabilities": "319000000", "totalNonCurrentLiabilities": "3394000000", "cashAndShortTermInvestments": "199000000", "commonStockSharesOutstanding": "117014420", "intangibleAssetsExcludingGoodwill": "1394000000", "cashAndCashEquivalentsAtCarryingValue": "199000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-229000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "175000000", "operatingCashflow": "309000000", "capitalExpenditures": "189000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208000000", "cashflowFromInvestment": "-135000000", "stockBasedCompensation": "72000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188000000", "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": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 5619000000, "cost_of_revenue": 1895000000, "gross_profit": 3724000000, "ebit": 837000000, "ebitda": 1016000000, "pretax_income": 648000000, "tax_provision": 29000000, "net_income": 616000000, "net_income_to_common": 616000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249000000, "total_current_assets": 1870000000, "total_assets": 7295000000, "short_term_debt": 434000000, "long_term_debt": 1822000000, "total_debt": 2256000000, "total_liabilities": 5446000000, "total_equity": 1848000000, "shares_outstanding": 134002480, "goodwill_and_intangibles": 3021000000 }, "cash_flow": { "operating_cash_flow": 771000000, "capital_expenditure": 226000000, "free_cash_flow": 997000000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242661, "ticker_id": 825, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "837000000", "ebitda": "1016000000", "netIncome": "616000000", "grossProfit": "3724000000", "depreciation": "None", "totalRevenue": "5619000000", "costOfRevenue": "1895000000", "interestIncome": "None", "incomeBeforeTax": "648000000", "interestExpense": "24000000", "operatingIncome": "679000000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "3045000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1895000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179000000", "sellingGeneralAndAdministrative": "2325000000", "netIncomeFromContinuingOperations": "619000000" }, "balance": { "goodwill": "1293000000", "inventory": "1057000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7295000000", "longTermDebt": "1822000000", "shortTermDebt": "434000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1728000000", "reportedCurrency": "USD", "retainedEarnings": "5708000000", "totalLiabilities": "5446000000", "otherCurrentAssets": "175000000", "totalCurrentAssets": "1870000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "389000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5425000000", "currentAccountsPayable": "475000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1882000000", "shortLongTermDebtTotal": "3604000000", "totalShareholderEquity": "1848000000", "capitalLeaseObligations": "1777000000", "otherCurrentLiabilities": "404000000", "totalCurrentLiabilities": "1450000000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "3996000000", "cashAndShortTermInvestments": "249000000", "commonStockSharesOutstanding": "134002480", "intangibleAssetsExcludingGoodwill": "1728000000", "cashAndCashEquivalentsAtCarryingValue": "249000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "619000000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "13000000", "operatingCashflow": "771000000", "capitalExpenditures": "226000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-776000000", "cashflowFromInvestment": "183000000", "stockBasedCompensation": "78000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1364000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5619000000, "cost_of_revenue": 1895000000, "gross_profit": 3724000000, "research_and_development": null, "selling_general_admin": 2325000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 837000000, "depreciation_amortisation": 179000000, "ebitda": 1016000000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": 648000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 616000000, "net_income_continuing_ops": 619000000, "net_income_to_common": 616000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249000000, "short_term_investments": null, "net_receivables": 389000000, "inventory": 1057000000, "other_current_assets": null, "total_current_assets": 1870000000, "net_ppe": null, "goodwill": 1293000000, "intangible_assets": 1728000000, "goodwill_and_intangibles": 3021000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5425000000, "total_assets": 7295000000, "short_term_debt": 434000000, "accounts_payable": 475000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1450000000, "long_term_debt": 1822000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3996000000, "total_liabilities": 5446000000, "total_debt": 2256000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5708000000, "total_equity": 1848000000, "shares_outstanding": 134002480, "operating_cash_flow": 771000000, "stock_based_compensation": 78000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 183000000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -776000000, "free_cash_flow": 997000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "837000000", "ebitda": "1016000000", "netIncome": "616000000", "grossProfit": "3724000000", "depreciation": "None", "totalRevenue": "5619000000", "costOfRevenue": "1895000000", "interestIncome": "None", "incomeBeforeTax": "648000000", "interestExpense": "24000000", "operatingIncome": "679000000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "3045000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1895000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179000000", "sellingGeneralAndAdministrative": "2325000000", "netIncomeFromContinuingOperations": "619000000" }, "balance": { "goodwill": "1293000000", "inventory": "1057000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7295000000", "longTermDebt": "1822000000", "shortTermDebt": "434000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1728000000", "reportedCurrency": "USD", "retainedEarnings": "5708000000", "totalLiabilities": "5446000000", "otherCurrentAssets": "175000000", "totalCurrentAssets": "1870000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "389000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5425000000", "currentAccountsPayable": "475000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1882000000", "shortLongTermDebtTotal": "3604000000", "totalShareholderEquity": "1848000000", "capitalLeaseObligations": "1777000000", "otherCurrentLiabilities": "404000000", "totalCurrentLiabilities": "1450000000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "3996000000", "cashAndShortTermInvestments": "249000000", "commonStockSharesOutstanding": "134002480", "intangibleAssetsExcludingGoodwill": "1728000000", "cashAndCashEquivalentsAtCarryingValue": "249000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "619000000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "13000000", "operatingCashflow": "771000000", "capitalExpenditures": "226000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-776000000", "cashflowFromInvestment": "183000000", "stockBasedCompensation": "78000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1364000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179000000", "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": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 5654000000, "cost_of_revenue": 1910000000, "gross_profit": 3744000000, "ebit": 1018000000, "ebitda": 1211000000, "pretax_income": 915000000, "tax_provision": 92000000, "net_income": 822000000, "net_income_to_common": 822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169000000, "total_current_assets": 1891000000, "total_assets": 7480000000, "short_term_debt": 443000000, "long_term_debt": 1131000000, "total_debt": 1574000000, "total_liabilities": 4922000000, "total_equity": 2559000000, "shares_outstanding": 152497907, "goodwill_and_intangibles": 3265000000 }, "cash_flow": { "operating_cash_flow": 704000000, "capital_expenditure": 131000000, "free_cash_flow": 835000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242666, "ticker_id": 825, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1018000000", "ebitda": "1211000000", "netIncome": "822000000", "grossProfit": "3744000000", "depreciation": "None", "totalRevenue": "5654000000", "costOfRevenue": "1910000000", "interestIncome": "None", "incomeBeforeTax": "915000000", "interestExpense": "18000000", "operatingIncome": "903000000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "18000000", "nonInterestIncome": "None", "operatingExpenses": "2841000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6000000", "costofGoodsAndServicesSold": "1910000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "2200000000", "netIncomeFromContinuingOperations": "823000000" }, "balance": { "goodwill": "1418000000", "inventory": "1096000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7480000000", "longTermDebt": "1131000000", "shortTermDebt": "443000000", "treasuryStock": "-3987000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "1847000000", "reportedCurrency": "USD", "retainedEarnings": "5092000000", "totalLiabilities": "4922000000", "otherCurrentAssets": "162000000", "totalCurrentAssets": "1891000000", "currentLongTermDebt": "29000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "464000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5589000000", "currentAccountsPayable": "555000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "476000000", "shortLongTermDebtTotal": "3041000000", "totalShareholderEquity": "2559000000", "capitalLeaseObligations": "1881000000", "otherCurrentLiabilities": "431000000", "totalCurrentLiabilities": "1566000000", "otherNonCurrentLiabilities": "1793000000", "totalNonCurrentLiabilities": "3356000000", "cashAndShortTermInvestments": "169000000", "commonStockSharesOutstanding": "152497907", "intangibleAssetsExcludingGoodwill": "1847000000", "cashAndCashEquivalentsAtCarryingValue": "169000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "823000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-386000000", "operatingCashflow": "704000000", "capitalExpenditures": "131000000", "changeInReceivables": "-78000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-800000000", "cashflowFromInvestment": "58000000", "stockBasedCompensation": "85000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-661000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5654000000, "cost_of_revenue": 1910000000, "gross_profit": 3744000000, "research_and_development": null, "selling_general_admin": 2200000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1018000000, "depreciation_amortisation": 193000000, "ebitda": 1211000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": 915000000, "tax_provision": 92000000, "effective_tax_rate": null, "net_income": 822000000, "net_income_continuing_ops": 823000000, "net_income_to_common": 822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169000000, "short_term_investments": null, "net_receivables": 464000000, "inventory": 1096000000, "other_current_assets": null, "total_current_assets": 1891000000, "net_ppe": null, "goodwill": 1418000000, "intangible_assets": 1847000000, "goodwill_and_intangibles": 3265000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5589000000, "total_assets": 7480000000, "short_term_debt": 443000000, "accounts_payable": 555000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1566000000, "long_term_debt": 1131000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3356000000, "total_liabilities": 4922000000, "total_debt": 1574000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5092000000, "total_equity": 2559000000, "shares_outstanding": 152497907, "operating_cash_flow": 704000000, "stock_based_compensation": 85000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 58000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -800000000, "free_cash_flow": 835000000, "net_change_in_cash": -38000000 }, "raw_data": { "income": { "ebit": "1018000000", "ebitda": "1211000000", "netIncome": "822000000", "grossProfit": "3744000000", "depreciation": "None", "totalRevenue": "5654000000", "costOfRevenue": "1910000000", "interestIncome": "None", "incomeBeforeTax": "915000000", "interestExpense": "18000000", "operatingIncome": "903000000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "18000000", "nonInterestIncome": "None", "operatingExpenses": "2841000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6000000", "costofGoodsAndServicesSold": "1910000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "2200000000", "netIncomeFromContinuingOperations": "823000000" }, "balance": { "goodwill": "1418000000", "inventory": "1096000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7480000000", "longTermDebt": "1131000000", "shortTermDebt": "443000000", "treasuryStock": "-3987000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "1847000000", "reportedCurrency": "USD", "retainedEarnings": "5092000000", "totalLiabilities": "4922000000", "otherCurrentAssets": "162000000", "totalCurrentAssets": "1891000000", "currentLongTermDebt": "29000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "464000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5589000000", "currentAccountsPayable": "555000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "476000000", "shortLongTermDebtTotal": "3041000000", "totalShareholderEquity": "2559000000", "capitalLeaseObligations": "1881000000", "otherCurrentLiabilities": "431000000", "totalCurrentLiabilities": "1566000000", "otherNonCurrentLiabilities": "1793000000", "totalNonCurrentLiabilities": "3356000000", "cashAndShortTermInvestments": "169000000", "commonStockSharesOutstanding": "152497907", "intangibleAssetsExcludingGoodwill": "1847000000", "cashAndCashEquivalentsAtCarryingValue": "169000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "823000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-386000000", "operatingCashflow": "704000000", "capitalExpenditures": "131000000", "changeInReceivables": "-78000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-800000000", "cashflowFromInvestment": "58000000", "stockBasedCompensation": "85000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-661000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "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": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 5654000000, "cost_of_revenue": 1910000000, "gross_profit": 3744000000, "ebit": 1018000000, "ebitda": 1211000000, "pretax_income": 915000000, "tax_provision": 92000000, "net_income": 822000000, "net_income_to_common": 822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232000000, "total_current_assets": 1546000000, "total_assets": 7481000000, "short_term_debt": 570000000, "long_term_debt": 1219000000, "total_debt": 1789000000, "total_liabilities": 5324000000, "total_equity": 2158000000, "shares_outstanding": 152497907, "goodwill_and_intangibles": 3490000000 }, "cash_flow": { "operating_cash_flow": 624000000, "capital_expenditure": 111000000, "free_cash_flow": 735000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242671, "ticker_id": 825, "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1018000000", "ebitda": "1211000000", "netIncome": "822000000", "grossProfit": "3744000000", "depreciation": "None", "totalRevenue": "5654000000", "costOfRevenue": "1910000000", "interestIncome": "23000000", "incomeBeforeTax": "915000000", "interestExpense": "43000000", "operatingIncome": "903000000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "2841000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "27000000", "costofGoodsAndServicesSold": "1910000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "1878000000", "netIncomeFromContinuingOperations": "-63000000" }, "balance": { "goodwill": "1498000000", "inventory": "736000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7481000000", "longTermDebt": "1219000000", "shortTermDebt": "570000000", "treasuryStock": "-3326000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "1992000000", "reportedCurrency": "USD", "retainedEarnings": "4270000000", "totalLiabilities": "5324000000", "otherCurrentAssets": "180000000", "totalCurrentAssets": "1546000000", "currentLongTermDebt": "123000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "398000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5935000000", "currentAccountsPayable": "512000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "485000000", "shortLongTermDebtTotal": "3446000000", "totalShareholderEquity": "2158000000", "capitalLeaseObligations": "2104000000", "otherCurrentLiabilities": "401000000", "totalCurrentLiabilities": "1621000000", "otherNonCurrentLiabilities": "2087000000", "totalNonCurrentLiabilities": "3703000000", "cashAndShortTermInvestments": "232000000", "commonStockSharesOutstanding": "152497907", "intangibleAssetsExcludingGoodwill": "1992000000", "cashAndCashEquivalentsAtCarryingValue": "232000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "USD", "changeInInventory": "145000000", "operatingCashflow": "624000000", "capitalExpenditures": "111000000", "changeInReceivables": "-52000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-870000000", "cashflowFromInvestment": "-124000000", "stockBasedCompensation": "71000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-370000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5654000000, "cost_of_revenue": 1910000000, "gross_profit": 3744000000, "research_and_development": null, "selling_general_admin": 1878000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1018000000, "depreciation_amortisation": 193000000, "ebitda": 1211000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": 915000000, "tax_provision": 92000000, "effective_tax_rate": null, "net_income": 822000000, "net_income_continuing_ops": -63000000, "net_income_to_common": 822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232000000, "short_term_investments": null, "net_receivables": 398000000, "inventory": 736000000, "other_current_assets": null, "total_current_assets": 1546000000, "net_ppe": null, "goodwill": 1498000000, "intangible_assets": 1992000000, "goodwill_and_intangibles": 3490000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5935000000, "total_assets": 7481000000, "short_term_debt": 570000000, "accounts_payable": 512000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1621000000, "long_term_debt": 1219000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3703000000, "total_liabilities": 5324000000, "total_debt": 1789000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4270000000, "total_equity": 2158000000, "shares_outstanding": 152497907, "operating_cash_flow": 624000000, "stock_based_compensation": 71000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -870000000, "free_cash_flow": 735000000, "net_change_in_cash": -370000000 }, "raw_data": { "income": { "ebit": "1018000000", "ebitda": "1211000000", "netIncome": "822000000", "grossProfit": "3744000000", "depreciation": "None", "totalRevenue": "5654000000", "costOfRevenue": "1910000000", "interestIncome": "23000000", "incomeBeforeTax": "915000000", "interestExpense": "43000000", "operatingIncome": "903000000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "2841000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "27000000", "costofGoodsAndServicesSold": "1910000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "1878000000", "netIncomeFromContinuingOperations": "-63000000" }, "balance": { "goodwill": "1498000000", "inventory": "736000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7481000000", "longTermDebt": "1219000000", "shortTermDebt": "570000000", "treasuryStock": "-3326000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "1992000000", "reportedCurrency": "USD", "retainedEarnings": "4270000000", "totalLiabilities": "5324000000", "otherCurrentAssets": "180000000", "totalCurrentAssets": "1546000000", "currentLongTermDebt": "123000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "398000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5935000000", "currentAccountsPayable": "512000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "485000000", "shortLongTermDebtTotal": "3446000000", "totalShareholderEquity": "2158000000", "capitalLeaseObligations": "2104000000", "otherCurrentLiabilities": "401000000", "totalCurrentLiabilities": "1621000000", "otherNonCurrentLiabilities": "2087000000", "totalNonCurrentLiabilities": "3703000000", "cashAndShortTermInvestments": "232000000", "commonStockSharesOutstanding": "152497907", "intangibleAssetsExcludingGoodwill": "1992000000", "cashAndCashEquivalentsAtCarryingValue": "232000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "USD", "changeInInventory": "145000000", "operatingCashflow": "624000000", "capitalExpenditures": "111000000", "changeInReceivables": "-52000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-870000000", "cashflowFromInvestment": "-124000000", "stockBasedCompensation": "71000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-370000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212000000", "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": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 5551000000, "cost_of_revenue": 2280000000, "gross_profit": 3271000000, "ebit": 558000000, "ebitda": 807000000, "pretax_income": -215000000, "tax_provision": 10000000, "net_income": -223000000, "net_income_to_common": -223000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 592000000, "total_current_assets": 1894000000, "total_assets": 7946000000, "short_term_debt": 597000000, "long_term_debt": 2012000000, "total_debt": 2609000000, "total_liabilities": 5778000000, "total_equity": 2167000000, "shares_outstanding": 150714598, "goodwill_and_intangibles": 3474000000 }, "cash_flow": { "operating_cash_flow": 859000000, "capital_expenditure": 223000000, "free_cash_flow": 1082000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242676, "ticker_id": 825, "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "558000000", "ebitda": "807000000", "netIncome": "-223000000", "grossProfit": "3271000000", "depreciation": "None", "totalRevenue": "5551000000", "costOfRevenue": "2280000000", "interestIncome": "29000000", "incomeBeforeTax": "-215000000", "interestExpense": "18000000", "operatingIncome": "-192000000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "3463000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5000000", "costofGoodsAndServicesSold": "2280000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249000000", "sellingGeneralAndAdministrative": "2256000000", "netIncomeFromContinuingOperations": "-225000000" }, "balance": { "goodwill": "1488000000", "inventory": "827000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7946000000", "longTermDebt": "2012000000", "shortTermDebt": "597000000", "treasuryStock": "-3325000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "1986000000", "reportedCurrency": "USD", "retainedEarnings": "4332000000", "totalLiabilities": "5778000000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "1894000000", "currentLongTermDebt": "167000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6052000000", "currentAccountsPayable": "428000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "561000000", "shortLongTermDebtTotal": "4367000000", "totalShareholderEquity": "2167000000", "capitalLeaseObligations": "2188000000", "otherCurrentLiabilities": "323000000", "totalCurrentLiabilities": "1401000000", "otherNonCurrentLiabilities": "1900000000", "totalNonCurrentLiabilities": "4377000000", "cashAndShortTermInvestments": "592000000", "commonStockSharesOutstanding": "150714598", "intangibleAssetsExcludingGoodwill": "1986000000", "cashAndCashEquivalentsAtCarryingValue": "592000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "115000000", "operatingCashflow": "859000000", "capitalExpenditures": "223000000", "changeInReceivables": "42000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-497000000", "cashflowFromInvestment": "62000000", "stockBasedCompensation": "70000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "424000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5551000000, "cost_of_revenue": 2280000000, "gross_profit": 3271000000, "research_and_development": null, "selling_general_admin": 2256000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 558000000, "depreciation_amortisation": 249000000, "ebitda": 807000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": -215000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": -223000000, "net_income_continuing_ops": -225000000, "net_income_to_common": -223000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 592000000, "short_term_investments": null, "net_receivables": 319000000, "inventory": 827000000, "other_current_assets": null, "total_current_assets": 1894000000, "net_ppe": null, "goodwill": 1488000000, "intangible_assets": 1986000000, "goodwill_and_intangibles": 3474000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6052000000, "total_assets": 7946000000, "short_term_debt": 597000000, "accounts_payable": 428000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1401000000, "long_term_debt": 2012000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4377000000, "total_liabilities": 5778000000, "total_debt": 2609000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4332000000, "total_equity": 2167000000, "shares_outstanding": 150714598, "operating_cash_flow": 859000000, "stock_based_compensation": 70000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 62000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -497000000, "free_cash_flow": 1082000000, "net_change_in_cash": 424000000 }, "raw_data": { "income": { "ebit": "558000000", "ebitda": "807000000", "netIncome": "-223000000", "grossProfit": "3271000000", "depreciation": "None", "totalRevenue": "5551000000", "costOfRevenue": "2280000000", "interestIncome": "29000000", "incomeBeforeTax": "-215000000", "interestExpense": "18000000", "operatingIncome": "-192000000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "3463000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5000000", "costofGoodsAndServicesSold": "2280000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249000000", "sellingGeneralAndAdministrative": "2256000000", "netIncomeFromContinuingOperations": "-225000000" }, "balance": { "goodwill": "1488000000", "inventory": "827000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7946000000", "longTermDebt": "2012000000", "shortTermDebt": "597000000", "treasuryStock": "-3325000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "1986000000", "reportedCurrency": "USD", "retainedEarnings": "4332000000", "totalLiabilities": "5778000000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "1894000000", "currentLongTermDebt": "167000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6052000000", "currentAccountsPayable": "428000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "561000000", "shortLongTermDebtTotal": "4367000000", "totalShareholderEquity": "2167000000", "capitalLeaseObligations": "2188000000", "otherCurrentLiabilities": "323000000", "totalCurrentLiabilities": "1401000000", "otherNonCurrentLiabilities": "1900000000", "totalNonCurrentLiabilities": "4377000000", "cashAndShortTermInvestments": "592000000", "commonStockSharesOutstanding": "150714598", "intangibleAssetsExcludingGoodwill": "1986000000", "cashAndCashEquivalentsAtCarryingValue": "592000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "115000000", "operatingCashflow": "859000000", "capitalExpenditures": "223000000", "changeInReceivables": "42000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-497000000", "cashflowFromInvestment": "62000000", "stockBasedCompensation": "70000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "424000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249000000", "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": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 5238000000, "cost_of_revenue": 2058000000, "gross_profit": 3180000000, "ebit": 659000000, "ebitda": 884000000, "pretax_income": 621000000, "tax_provision": 79000000, "net_income": 543000000, "net_income_to_common": 543000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172000000, "total_current_assets": 1729000000, "total_assets": 6650000000, "short_term_debt": 630000000, "long_term_debt": 1936000000, "total_debt": 2566000000, "total_liabilities": 4218000000, "total_equity": 2429000000, "shares_outstanding": 151614350, "goodwill_and_intangibles": 3952000000 }, "cash_flow": { "operating_cash_flow": 694000000, "capital_expenditure": 184000000, "free_cash_flow": 878000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242681, "ticker_id": 825, "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "659000000", "ebitda": "884000000", "netIncome": "543000000", "grossProfit": "3180000000", "depreciation": "None", "totalRevenue": "5238000000", "costOfRevenue": "2058000000", "interestIncome": "118000000", "incomeBeforeTax": "621000000", "interestExpense": "38000000", "operatingIncome": "735000000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "79000000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "2445000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-76000000", "costofGoodsAndServicesSold": "2058000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225000000", "sellingGeneralAndAdministrative": "1909000000", "netIncomeFromContinuingOperations": "542000000" }, "balance": { "goodwill": "1659000000", "inventory": "953000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6650000000", "longTermDebt": "1936000000", "shortTermDebt": "630000000", "treasuryStock": "-3223000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "2293000000", "reportedCurrency": "USD", "retainedEarnings": "4707000000", "totalLiabilities": "4218000000", "otherCurrentAssets": "221000000", "totalCurrentAssets": "1729000000", "currentLongTermDebt": "630000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "383000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4921000000", "currentAccountsPayable": "371000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "615000000", "shortLongTermDebtTotal": "2566000000", "totalShareholderEquity": "2429000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "494000000", "totalCurrentLiabilities": "1542000000", "otherNonCurrentLiabilities": "166000000", "totalNonCurrentLiabilities": "2676000000", "cashAndShortTermInvestments": "172000000", "commonStockSharesOutstanding": "151614350", "intangibleAssetsExcludingGoodwill": "2293000000", "cashAndCashEquivalentsAtCarryingValue": "172000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "542000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-125000000", "operatingCashflow": "694000000", "capitalExpenditures": "184000000", "changeInReceivables": "-23000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1451000000", "cashflowFromInvestment": "-2125000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-207000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5238000000, "cost_of_revenue": 2058000000, "gross_profit": 3180000000, "research_and_development": null, "selling_general_admin": 1909000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 659000000, "depreciation_amortisation": 225000000, "ebitda": 884000000, "interest_expense": 38000000, "interest_income": null, "other_non_operating": null, "pretax_income": 621000000, "tax_provision": 79000000, "effective_tax_rate": null, "net_income": 543000000, "net_income_continuing_ops": 542000000, "net_income_to_common": 543000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172000000, "short_term_investments": null, "net_receivables": 383000000, "inventory": 953000000, "other_current_assets": null, "total_current_assets": 1729000000, "net_ppe": null, "goodwill": 1659000000, "intangible_assets": 2293000000, "goodwill_and_intangibles": 3952000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4921000000, "total_assets": 6650000000, "short_term_debt": 630000000, "accounts_payable": 371000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1542000000, "long_term_debt": 1936000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2676000000, "total_liabilities": 4218000000, "total_debt": 2566000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4707000000, "total_equity": 2429000000, "shares_outstanding": 151614350, "operating_cash_flow": 694000000, "stock_based_compensation": 60000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2125000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1451000000, "free_cash_flow": 878000000, "net_change_in_cash": 20000000 }, "raw_data": { "income": { "ebit": "659000000", "ebitda": "884000000", "netIncome": "543000000", "grossProfit": "3180000000", "depreciation": "None", "totalRevenue": "5238000000", "costOfRevenue": "2058000000", "interestIncome": "118000000", "incomeBeforeTax": "621000000", "interestExpense": "38000000", "operatingIncome": "735000000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "79000000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "2445000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-76000000", "costofGoodsAndServicesSold": "2058000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225000000", "sellingGeneralAndAdministrative": "1909000000", "netIncomeFromContinuingOperations": "542000000" }, "balance": { "goodwill": "1659000000", "inventory": "953000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6650000000", "longTermDebt": "1936000000", "shortTermDebt": "630000000", "treasuryStock": "-3223000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "2293000000", "reportedCurrency": "USD", "retainedEarnings": "4707000000", "totalLiabilities": "4218000000", "otherCurrentAssets": "221000000", "totalCurrentAssets": "1729000000", "currentLongTermDebt": "630000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "383000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4921000000", "currentAccountsPayable": "371000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "615000000", "shortLongTermDebtTotal": "2566000000", "totalShareholderEquity": "2429000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "494000000", "totalCurrentLiabilities": "1542000000", "otherNonCurrentLiabilities": "166000000", "totalNonCurrentLiabilities": "2676000000", "cashAndShortTermInvestments": "172000000", "commonStockSharesOutstanding": "151614350", "intangibleAssetsExcludingGoodwill": "2293000000", "cashAndCashEquivalentsAtCarryingValue": "172000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "542000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-125000000", "operatingCashflow": "694000000", "capitalExpenditures": "184000000", "changeInReceivables": "-23000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1451000000", "cashflowFromInvestment": "-2125000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-207000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 796000000, "cost_of_revenue": 310000000, "gross_profit": 486000000, "ebit": -7000000, "ebitda": 24000000, "pretax_income": 10000000, "tax_provision": 9000000, "net_income": -4000000, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135000000, "total_current_assets": 1153000000, "total_assets": 3234000000, "short_term_debt": 247000000, "long_term_debt": 343000000, "total_debt": 590000000, "total_liabilities": 3150000000, "total_equity": 80000000, "shares_outstanding": 118798210, "goodwill_and_intangibles": 764000000 }, "cash_flow": { "operating_cash_flow": -65000000, "capital_expenditure": 17791794, "free_cash_flow": -47208206, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242645, "ticker_id": 825, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7000000", "ebitda": "24000000", "netIncome": "-4000000", "grossProfit": "486000000", "depreciation": "None", "totalRevenue": "796000000", "costOfRevenue": "310000000", "interestIncome": "None", "incomeBeforeTax": "10000000", "interestExpense": "None", "operatingIncome": "-7000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "33000000", "nonInterestIncome": "None", "operatingExpenses": "493000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "493000000", "netIncomeFromContinuingOperations": "1000000" }, "balance": { "goodwill": "202000000", "inventory": "581000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3234000000", "longTermDebt": "343000000", "shortTermDebt": "247000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "562000000", "reportedCurrency": "USD", "retainedEarnings": "4434000000", "totalLiabilities": "3150000000", "otherCurrentAssets": "137000000", "totalCurrentAssets": "1153000000", "currentLongTermDebt": "14000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081000000", "currentAccountsPayable": "311000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1420000000", "totalShareholderEquity": "80000000", "capitalLeaseObligations": "1063000000", "otherCurrentLiabilities": "373000000", "totalCurrentLiabilities": "954000000", "otherNonCurrentLiabilities": "935000000", "totalNonCurrentLiabilities": "2196000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "118798210", "intangibleAssetsExcludingGoodwill": "562000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-613000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "77000000", "operatingCashflow": "-65000000", "capitalExpenditures": "17791794", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78899723", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 796000000, "cost_of_revenue": 310000000, "gross_profit": 486000000, "research_and_development": null, "selling_general_admin": 493000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7000000, "depreciation_amortisation": 31000000, "ebitda": 24000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 10000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": -4000000, "net_income_continuing_ops": 1000000, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135000000, "short_term_investments": null, "net_receivables": 300000000, "inventory": 581000000, "other_current_assets": null, "total_current_assets": 1153000000, "net_ppe": null, "goodwill": 202000000, "intangible_assets": 562000000, "goodwill_and_intangibles": 764000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2081000000, "total_assets": 3234000000, "short_term_debt": 247000000, "accounts_payable": 311000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 954000000, "long_term_debt": 343000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2196000000, "total_liabilities": 3150000000, "total_debt": 590000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4434000000, "total_equity": 80000000, "shares_outstanding": 118798210, "operating_cash_flow": -65000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17791794, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43000000, "free_cash_flow": -47208206, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7000000", "ebitda": "24000000", "netIncome": "-4000000", "grossProfit": "486000000", "depreciation": "None", "totalRevenue": "796000000", "costOfRevenue": "310000000", "interestIncome": "None", "incomeBeforeTax": "10000000", "interestExpense": "None", "operatingIncome": "-7000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "33000000", "nonInterestIncome": "None", "operatingExpenses": "493000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "493000000", "netIncomeFromContinuingOperations": "1000000" }, "balance": { "goodwill": "202000000", "inventory": "581000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3234000000", "longTermDebt": "343000000", "shortTermDebt": "247000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "562000000", "reportedCurrency": "USD", "retainedEarnings": "4434000000", "totalLiabilities": "3150000000", "otherCurrentAssets": "137000000", "totalCurrentAssets": "1153000000", "currentLongTermDebt": "14000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081000000", "currentAccountsPayable": "311000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1420000000", "totalShareholderEquity": "80000000", "capitalLeaseObligations": "1063000000", "otherCurrentLiabilities": "373000000", "totalCurrentLiabilities": "954000000", "otherNonCurrentLiabilities": "935000000", "totalNonCurrentLiabilities": "2196000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "118798210", "intangibleAssetsExcludingGoodwill": "562000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-613000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "77000000", "operatingCashflow": "-65000000", "capitalExpenditures": "17791794", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78899723", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 1025000000, "cost_of_revenue": 402000000, "gross_profit": 623000000, "ebit": 55000000, "ebitda": 85000000, "pretax_income": 55000000, "tax_provision": -2000000, "net_income": 116000000, "net_income_to_common": 116000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164000000, "total_current_assets": 1219000000, "total_assets": 3333000000, "short_term_debt": 254000000, "long_term_debt": 224000000, "total_debt": 478000000, "total_liabilities": 3225000000, "total_equity": 105000000, "shares_outstanding": 120600670, "goodwill_and_intangibles": 778000000 }, "cash_flow": { "operating_cash_flow": 202343247, "capital_expenditure": 19000000, "free_cash_flow": 221343247, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242647, "ticker_id": 825, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55000000", "ebitda": "85000000", "netIncome": "116000000", "grossProfit": "623000000", "depreciation": "None", "totalRevenue": "1025000000", "costOfRevenue": "402000000", "interestIncome": "9000000", "incomeBeforeTax": "55000000", "interestExpense": "None", "operatingIncome": "46000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "9000000", "nonInterestIncome": "None", "operatingExpenses": "577000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "535000000", "netIncomeFromContinuingOperations": "57000000" }, "balance": { "goodwill": "203000000", "inventory": "663000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3333000000", "longTermDebt": "224000000", "shortTermDebt": "254000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "575000000", "reportedCurrency": "USD", "retainedEarnings": "4438000000", "totalLiabilities": "3225000000", "otherCurrentAssets": "189000000", "totalCurrentAssets": "1219000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2114000000", "currentAccountsPayable": "346000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2144000000", "totalShareholderEquity": "105000000", "capitalLeaseObligations": "1077000000", "otherCurrentLiabilities": "369000000", "totalCurrentLiabilities": "1071000000", "otherNonCurrentLiabilities": "1023000000", "totalNonCurrentLiabilities": "2154000000", "cashAndShortTermInvestments": "164000000", "commonStockSharesOutstanding": "120600670", "intangibleAssetsExcludingGoodwill": "575000000", "cashAndCashEquivalentsAtCarryingValue": "164000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "729000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "101000000", "operatingCashflow": "202343247", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1534771679", "cashflowFromInvestment": "1275659643", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8740", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1025000000, "cost_of_revenue": 402000000, "gross_profit": 623000000, "research_and_development": null, "selling_general_admin": 535000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55000000, "depreciation_amortisation": 30000000, "ebitda": 85000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 55000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": 116000000, "net_income_continuing_ops": 57000000, "net_income_to_common": 116000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164000000, "short_term_investments": null, "net_receivables": 203000000, "inventory": 663000000, "other_current_assets": null, "total_current_assets": 1219000000, "net_ppe": null, "goodwill": 203000000, "intangible_assets": 575000000, "goodwill_and_intangibles": 778000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2114000000, "total_assets": 3333000000, "short_term_debt": 254000000, "accounts_payable": 346000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1071000000, "long_term_debt": 224000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2154000000, "total_liabilities": 3225000000, "total_debt": 478000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4438000000, "total_equity": 105000000, "shares_outstanding": 120600670, "operating_cash_flow": 202343247, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1275659643, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1534771679, "free_cash_flow": 221343247, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55000000", "ebitda": "85000000", "netIncome": "116000000", "grossProfit": "623000000", "depreciation": "None", "totalRevenue": "1025000000", "costOfRevenue": "402000000", "interestIncome": "9000000", "incomeBeforeTax": "55000000", "interestExpense": "None", "operatingIncome": "46000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "9000000", "nonInterestIncome": "None", "operatingExpenses": "577000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "535000000", "netIncomeFromContinuingOperations": "57000000" }, "balance": { "goodwill": "203000000", "inventory": "663000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3333000000", "longTermDebt": "224000000", "shortTermDebt": "254000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "575000000", "reportedCurrency": "USD", "retainedEarnings": "4438000000", "totalLiabilities": "3225000000", "otherCurrentAssets": "189000000", "totalCurrentAssets": "1219000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2114000000", "currentAccountsPayable": "346000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2144000000", "totalShareholderEquity": "105000000", "capitalLeaseObligations": "1077000000", "otherCurrentLiabilities": "369000000", "totalCurrentLiabilities": "1071000000", "otherNonCurrentLiabilities": "1023000000", "totalNonCurrentLiabilities": "2154000000", "cashAndShortTermInvestments": "164000000", "commonStockSharesOutstanding": "120600670", "intangibleAssetsExcludingGoodwill": "575000000", "cashAndCashEquivalentsAtCarryingValue": "164000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "729000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "101000000", "operatingCashflow": "202343247", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1534771679", "cashflowFromInvestment": "1275659643", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8740", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 856000000, "cost_of_revenue": 364000000, "gross_profit": 492000000, "ebit": 10000000, "ebitda": 40000000, "pretax_income": 2000000, "tax_provision": 36000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166000000, "total_current_assets": 1521000000, "total_assets": 5213000000, "short_term_debt": 374000000, "long_term_debt": 1753000000, "total_debt": 2127000000, "total_liabilities": 4841000000, "total_equity": 368000000, "shares_outstanding": 119786829, "goodwill_and_intangibles": 1804000000 }, "cash_flow": { "operating_cash_flow": -161000000, "capital_expenditure": 27000000, "free_cash_flow": -134000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242648, "ticker_id": 825, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10000000", "ebitda": "40000000", "netIncome": "-28000000", "grossProfit": "492000000", "depreciation": "None", "totalRevenue": "856000000", "costOfRevenue": "364000000", "interestIncome": "17000000", "incomeBeforeTax": "2000000", "interestExpense": "None", "operatingIncome": "10000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "17000000", "nonInterestIncome": "None", "operatingExpenses": "482000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "481000000", "netIncomeFromContinuingOperations": "-34000000" }, "balance": { "goodwill": "688000000", "inventory": "869000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5213000000", "longTermDebt": "1753000000", "shortTermDebt": "374000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1116000000", "reportedCurrency": "USD", "retainedEarnings": "4297000000", "totalLiabilities": "4841000000", "otherCurrentAssets": "243000000", "totalCurrentAssets": "1521000000", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "243000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692000000", "currentAccountsPayable": "485000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3103000000", "totalShareholderEquity": "368000000", "capitalLeaseObligations": "1113000000", "otherCurrentLiabilities": "356000000", "totalCurrentLiabilities": "1336000000", "otherNonCurrentLiabilities": "1042000000", "totalNonCurrentLiabilities": "3505000000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "119786829", "intangibleAssetsExcludingGoodwill": "1116000000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-644000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "10000000", "operatingCashflow": "-161000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30000000", "cashflowFromInvestment": "15000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 856000000, "cost_of_revenue": 364000000, "gross_profit": 492000000, "research_and_development": null, "selling_general_admin": 481000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10000000, "depreciation_amortisation": 30000000, "ebitda": 40000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 2000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": -28000000, "net_income_continuing_ops": -34000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166000000, "short_term_investments": null, "net_receivables": 243000000, "inventory": 869000000, "other_current_assets": null, "total_current_assets": 1521000000, "net_ppe": null, "goodwill": 688000000, "intangible_assets": 1116000000, "goodwill_and_intangibles": 1804000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3692000000, "total_assets": 5213000000, "short_term_debt": 374000000, "accounts_payable": 485000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1336000000, "long_term_debt": 1753000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3505000000, "total_liabilities": 4841000000, "total_debt": 2127000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4297000000, "total_equity": 368000000, "shares_outstanding": 119786829, "operating_cash_flow": -161000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30000000, "free_cash_flow": -134000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10000000", "ebitda": "40000000", "netIncome": "-28000000", "grossProfit": "492000000", "depreciation": "None", "totalRevenue": "856000000", "costOfRevenue": "364000000", "interestIncome": "17000000", "incomeBeforeTax": "2000000", "interestExpense": "None", "operatingIncome": "10000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "17000000", "nonInterestIncome": "None", "operatingExpenses": "482000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "481000000", "netIncomeFromContinuingOperations": "-34000000" }, "balance": { "goodwill": "688000000", "inventory": "869000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5213000000", "longTermDebt": "1753000000", "shortTermDebt": "374000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1116000000", "reportedCurrency": "USD", "retainedEarnings": "4297000000", "totalLiabilities": "4841000000", "otherCurrentAssets": "243000000", "totalCurrentAssets": "1521000000", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "243000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692000000", "currentAccountsPayable": "485000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3103000000", "totalShareholderEquity": "368000000", "capitalLeaseObligations": "1113000000", "otherCurrentLiabilities": "356000000", "totalCurrentLiabilities": "1336000000", "otherNonCurrentLiabilities": "1042000000", "totalNonCurrentLiabilities": "3505000000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "119786829", "intangibleAssetsExcludingGoodwill": "1116000000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-644000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "10000000", "operatingCashflow": "-161000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30000000", "cashflowFromInvestment": "15000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 797000000, "cost_of_revenue": 325000000, "gross_profit": 472000000, "ebit": 15000000, "ebitda": 45000000, "pretax_income": 40000000, "tax_provision": -16000000, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129000000, "total_current_assets": 1639000000, "total_assets": 5469000000, "short_term_debt": 262000000, "long_term_debt": 1650000000, "total_debt": 1912000000, "total_liabilities": 5482000000, "total_equity": -17000000, "shares_outstanding": 118573945, "goodwill_and_intangibles": 799000000 }, "cash_flow": { "operating_cash_flow": -8000000, "capital_expenditure": 13000000, "free_cash_flow": 5000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242649, "ticker_id": 825, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15000000", "ebitda": "45000000", "netIncome": "53000000", "grossProfit": "472000000", "depreciation": "None", "totalRevenue": "797000000", "costOfRevenue": "325000000", "interestIncome": "18000000", "incomeBeforeTax": "40000000", "interestExpense": "None", "operatingIncome": "15000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "18000000", "nonInterestIncome": "None", "operatingExpenses": "457000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "455000000", "netIncomeFromContinuingOperations": "56000000" }, "balance": { "goodwill": "204000000", "inventory": "779000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5469000000", "longTermDebt": "1650000000", "shortTermDebt": "262000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "595000000", "reportedCurrency": "USD", "retainedEarnings": "4350000000", "totalLiabilities": "5482000000", "otherCurrentAssets": "538000000", "totalCurrentAssets": "1639000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3830000000", "currentAccountsPayable": "403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2720000000", "totalShareholderEquity": "-17000000", "capitalLeaseObligations": "1049000000", "otherCurrentLiabilities": "682000000", "totalCurrentLiabilities": "1399000000", "otherNonCurrentLiabilities": "962000000", "totalNonCurrentLiabilities": "4083000000", "cashAndShortTermInvestments": "129000000", "commonStockSharesOutstanding": "118573945", "intangibleAssetsExcludingGoodwill": "595000000", "cashAndCashEquivalentsAtCarryingValue": "129000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-55000000", "operatingCashflow": "-8000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94000000", "cashflowFromInvestment": "-19000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 797000000, "cost_of_revenue": 325000000, "gross_profit": 472000000, "research_and_development": null, "selling_general_admin": 455000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15000000, "depreciation_amortisation": 30000000, "ebitda": 45000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 40000000, "tax_provision": -16000000, "effective_tax_rate": null, "net_income": 53000000, "net_income_continuing_ops": 56000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129000000, "short_term_investments": null, "net_receivables": 193000000, "inventory": 779000000, "other_current_assets": null, "total_current_assets": 1639000000, "net_ppe": null, "goodwill": 204000000, "intangible_assets": 595000000, "goodwill_and_intangibles": 799000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3830000000, "total_assets": 5469000000, "short_term_debt": 262000000, "accounts_payable": 403000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1399000000, "long_term_debt": 1650000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4083000000, "total_liabilities": 5482000000, "total_debt": 1912000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4350000000, "total_equity": -17000000, "shares_outstanding": 118573945, "operating_cash_flow": -8000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 94000000, "free_cash_flow": 5000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15000000", "ebitda": "45000000", "netIncome": "53000000", "grossProfit": "472000000", "depreciation": "None", "totalRevenue": "797000000", "costOfRevenue": "325000000", "interestIncome": "18000000", "incomeBeforeTax": "40000000", "interestExpense": "None", "operatingIncome": "15000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "18000000", "nonInterestIncome": "None", "operatingExpenses": "457000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "455000000", "netIncomeFromContinuingOperations": "56000000" }, "balance": { "goodwill": "204000000", "inventory": "779000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5469000000", "longTermDebt": "1650000000", "shortTermDebt": "262000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "595000000", "reportedCurrency": "USD", "retainedEarnings": "4350000000", "totalLiabilities": "5482000000", "otherCurrentAssets": "538000000", "totalCurrentAssets": "1639000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3830000000", "currentAccountsPayable": "403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2720000000", "totalShareholderEquity": "-17000000", "capitalLeaseObligations": "1049000000", "otherCurrentLiabilities": "682000000", "totalCurrentLiabilities": "1399000000", "otherNonCurrentLiabilities": "962000000", "totalNonCurrentLiabilities": "4083000000", "cashAndShortTermInvestments": "129000000", "commonStockSharesOutstanding": "118573945", "intangibleAssetsExcludingGoodwill": "595000000", "cashAndCashEquivalentsAtCarryingValue": "129000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-55000000", "operatingCashflow": "-8000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94000000", "cashflowFromInvestment": "-19000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 1035000000, "cost_of_revenue": 404000000, "gross_profit": 631000000, "ebit": -30000000, "ebitda": 18000000, "pretax_income": -102000000, "tax_provision": 542000000, "net_income": -645000000, "net_income_to_common": -645000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166000000, "total_current_assets": 1521000000, "total_assets": 5213000000, "short_term_debt": 374000000, "long_term_debt": 1476000000, "total_debt": 1850000000, "total_liabilities": 4841000000, "total_equity": 368000000, "shares_outstanding": 118543746, "goodwill_and_intangibles": 1804000000 }, "cash_flow": { "operating_cash_flow": 309000000, "capital_expenditure": 31000000, "free_cash_flow": 340000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242650, "ticker_id": 825, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30000000", "ebitda": "18000000", "netIncome": "-645000000", "grossProfit": "631000000", "depreciation": "None", "totalRevenue": "1035000000", "costOfRevenue": "404000000", "interestIncome": "None", "incomeBeforeTax": "-102000000", "interestExpense": "None", "operatingIncome": "-116000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "542000000", "reportedCurrency": "USD", "netInterestIncome": "15000000", "nonInterestIncome": "None", "operatingExpenses": "747000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "-644000000" }, "balance": { "goodwill": "688000000", "inventory": "869000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5213000000", "longTermDebt": "1476000000", "shortTermDebt": "374000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1116000000", "reportedCurrency": "USD", "retainedEarnings": "4297000000", "totalLiabilities": "4841000000", "otherCurrentAssets": "165000000", "totalCurrentAssets": "1521000000", "currentLongTermDebt": "24000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692000000", "currentAccountsPayable": "485000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3103000000", "totalShareholderEquity": "368000000", "capitalLeaseObligations": "1603000000", "otherCurrentLiabilities": "356000000", "totalCurrentLiabilities": "1336000000", "otherNonCurrentLiabilities": "437000000", "totalNonCurrentLiabilities": "3505000000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "118543746", "intangibleAssetsExcludingGoodwill": "1116000000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-546000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "55000000", "operatingCashflow": "309000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145000000", "cashflowFromInvestment": "11000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6176", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1035000000, "cost_of_revenue": 404000000, "gross_profit": 631000000, "research_and_development": null, "selling_general_admin": 243000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30000000, "depreciation_amortisation": 48000000, "ebitda": 18000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -102000000, "tax_provision": 542000000, "effective_tax_rate": null, "net_income": -645000000, "net_income_continuing_ops": -644000000, "net_income_to_common": -645000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166000000, "short_term_investments": null, "net_receivables": 321000000, "inventory": 869000000, "other_current_assets": null, "total_current_assets": 1521000000, "net_ppe": null, "goodwill": 688000000, "intangible_assets": 1116000000, "goodwill_and_intangibles": 1804000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3692000000, "total_assets": 5213000000, "short_term_debt": 374000000, "accounts_payable": 485000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1336000000, "long_term_debt": 1476000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3505000000, "total_liabilities": 4841000000, "total_debt": 1850000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4297000000, "total_equity": 368000000, "shares_outstanding": 118543746, "operating_cash_flow": 309000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145000000, "free_cash_flow": 340000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30000000", "ebitda": "18000000", "netIncome": "-645000000", "grossProfit": "631000000", "depreciation": "None", "totalRevenue": "1035000000", "costOfRevenue": "404000000", "interestIncome": "None", "incomeBeforeTax": "-102000000", "interestExpense": "None", "operatingIncome": "-116000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "542000000", "reportedCurrency": "USD", "netInterestIncome": "15000000", "nonInterestIncome": "None", "operatingExpenses": "747000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "-644000000" }, "balance": { "goodwill": "688000000", "inventory": "869000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5213000000", "longTermDebt": "1476000000", "shortTermDebt": "374000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1116000000", "reportedCurrency": "USD", "retainedEarnings": "4297000000", "totalLiabilities": "4841000000", "otherCurrentAssets": "165000000", "totalCurrentAssets": "1521000000", "currentLongTermDebt": "24000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692000000", "currentAccountsPayable": "485000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3103000000", "totalShareholderEquity": "368000000", "capitalLeaseObligations": "1603000000", "otherCurrentLiabilities": "356000000", "totalCurrentLiabilities": "1336000000", "otherNonCurrentLiabilities": "437000000", "totalNonCurrentLiabilities": "3505000000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "118543746", "intangibleAssetsExcludingGoodwill": "1116000000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-546000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "55000000", "operatingCashflow": "309000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145000000", "cashflowFromInvestment": "11000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6176", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 1261000000, "cost_of_revenue": 449000000, "gross_profit": 812000000, "ebit": 83000000, "ebitda": 132000000, "pretax_income": -605000000, "tax_provision": -59000000, "net_income": -547000000, "net_income_to_common": -547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356000000, "total_current_assets": 1735000000, "total_assets": 5905000000, "short_term_debt": 385000000, "long_term_debt": 1454000000, "total_debt": 1839000000, "total_liabilities": 4834000000, "total_equity": 1068000000, "shares_outstanding": 118543746, "goodwill_and_intangibles": 1766000000 }, "cash_flow": { "operating_cash_flow": 50000000, "capital_expenditure": 54000000, "free_cash_flow": 104000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242652, "ticker_id": 825, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83000000", "ebitda": "132000000", "netIncome": "-547000000", "grossProfit": "812000000", "depreciation": "None", "totalRevenue": "1261000000", "costOfRevenue": "449000000", "interestIncome": "8000000", "incomeBeforeTax": "-605000000", "interestExpense": "8000000", "operatingIncome": "-590000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-59000000", "reportedCurrency": "USD", "netInterestIncome": "8000000", "nonInterestIncome": "None", "operatingExpenses": "1402000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000000", "sellingGeneralAndAdministrative": "680000000", "netIncomeFromContinuingOperations": "-546000000" }, "balance": { "goodwill": "667000000", "inventory": "892000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5905000000", "longTermDebt": "1454000000", "shortTermDebt": "385000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1099000000", "reportedCurrency": "USD", "retainedEarnings": "4942000000", "totalLiabilities": "4834000000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "1735000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4170000000", "currentAccountsPayable": "533000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3117000000", "totalShareholderEquity": "1068000000", "capitalLeaseObligations": "1638000000", "otherCurrentLiabilities": "458000000", "totalCurrentLiabilities": "1430000000", "otherNonCurrentLiabilities": "372000000", "totalNonCurrentLiabilities": "3404000000", "cashAndShortTermInvestments": "356000000", "commonStockSharesOutstanding": "118543746", "intangibleAssetsExcludingGoodwill": "1099000000", "cashAndCashEquivalentsAtCarryingValue": "356000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-48000000", "operatingCashflow": "50000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1261000000, "cost_of_revenue": 449000000, "gross_profit": 812000000, "research_and_development": null, "selling_general_admin": 680000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83000000, "depreciation_amortisation": 49000000, "ebitda": 132000000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": -605000000, "tax_provision": -59000000, "effective_tax_rate": null, "net_income": -547000000, "net_income_continuing_ops": -546000000, "net_income_to_common": -547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 356000000, "short_term_investments": null, "net_receivables": 296000000, "inventory": 892000000, "other_current_assets": null, "total_current_assets": 1735000000, "net_ppe": null, "goodwill": 667000000, "intangible_assets": 1099000000, "goodwill_and_intangibles": 1766000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4170000000, "total_assets": 5905000000, "short_term_debt": 385000000, "accounts_payable": 533000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1430000000, "long_term_debt": 1454000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3404000000, "total_liabilities": 4834000000, "total_debt": 1839000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4942000000, "total_equity": 1068000000, "shares_outstanding": 118543746, "operating_cash_flow": 50000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58000000, "free_cash_flow": 104000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83000000", "ebitda": "132000000", "netIncome": "-547000000", "grossProfit": "812000000", "depreciation": "None", "totalRevenue": "1261000000", "costOfRevenue": "449000000", "interestIncome": "8000000", "incomeBeforeTax": "-605000000", "interestExpense": "8000000", "operatingIncome": "-590000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-59000000", "reportedCurrency": "USD", "netInterestIncome": "8000000", "nonInterestIncome": "None", "operatingExpenses": "1402000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000000", "sellingGeneralAndAdministrative": "680000000", "netIncomeFromContinuingOperations": "-546000000" }, "balance": { "goodwill": "667000000", "inventory": "892000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5905000000", "longTermDebt": "1454000000", "shortTermDebt": "385000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1099000000", "reportedCurrency": "USD", "retainedEarnings": "4942000000", "totalLiabilities": "4834000000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "1735000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4170000000", "currentAccountsPayable": "533000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3117000000", "totalShareholderEquity": "1068000000", "capitalLeaseObligations": "1638000000", "otherCurrentLiabilities": "458000000", "totalCurrentLiabilities": "1430000000", "otherNonCurrentLiabilities": "372000000", "totalNonCurrentLiabilities": "3404000000", "cashAndShortTermInvestments": "356000000", "commonStockSharesOutstanding": "118543746", "intangibleAssetsExcludingGoodwill": "1099000000", "cashAndCashEquivalentsAtCarryingValue": "356000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-48000000", "operatingCashflow": "50000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 878000000, "cost_of_revenue": 331000000, "gross_profit": 547000000, "ebit": 15000000, "ebitda": 50000000, "pretax_income": 15000000, "tax_provision": -27000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182000000, "total_current_assets": 1667000000, "total_assets": 6792000000, "short_term_debt": 848000000, "long_term_debt": 1237000000, "total_debt": 2085000000, "total_liabilities": 5306000000, "total_equity": 1484000000, "shares_outstanding": 118777723, "goodwill_and_intangibles": 2571000000 }, "cash_flow": { "operating_cash_flow": 50000000, "capital_expenditure": 27000000, "free_cash_flow": 77000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242653, "ticker_id": 825, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15000000", "ebitda": "50000000", "netIncome": "24000000", "grossProfit": "547000000", "depreciation": "None", "totalRevenue": "878000000", "costOfRevenue": "331000000", "interestIncome": "None", "incomeBeforeTax": "15000000", "interestExpense": "10000000", "operatingIncome": "-6000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-27000000", "reportedCurrency": "USD", "netInterestIncome": "10000000", "nonInterestIncome": "None", "operatingExpenses": "553000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35000000", "sellingGeneralAndAdministrative": "639000000", "netIncomeFromContinuingOperations": "23000000" }, "balance": { "goodwill": "1153000000", "inventory": "984000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6792000000", "longTermDebt": "1237000000", "shortTermDebt": "848000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1418000000", "reportedCurrency": "USD", "retainedEarnings": "5489000000", "totalLiabilities": "5306000000", "otherCurrentAssets": "158000000", "totalCurrentAssets": "1667000000", "currentLongTermDebt": "471000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5125000000", "currentAccountsPayable": "472000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3472000000", "totalShareholderEquity": "1484000000", "capitalLeaseObligations": "1764000000", "otherCurrentLiabilities": "413000000", "totalCurrentLiabilities": "1790000000", "otherNonCurrentLiabilities": "536000000", "totalNonCurrentLiabilities": "3516000000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "118777723", "intangibleAssetsExcludingGoodwill": "1418000000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-52000000", "operatingCashflow": "50000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 878000000, "cost_of_revenue": 331000000, "gross_profit": 547000000, "research_and_development": null, "selling_general_admin": 639000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15000000, "depreciation_amortisation": 35000000, "ebitda": 50000000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": 15000000, "tax_provision": -27000000, "effective_tax_rate": null, "net_income": 24000000, "net_income_continuing_ops": 23000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182000000, "short_term_investments": null, "net_receivables": 343000000, "inventory": 984000000, "other_current_assets": null, "total_current_assets": 1667000000, "net_ppe": null, "goodwill": 1153000000, "intangible_assets": 1418000000, "goodwill_and_intangibles": 2571000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5125000000, "total_assets": 6792000000, "short_term_debt": 848000000, "accounts_payable": 472000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1790000000, "long_term_debt": 1237000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3516000000, "total_liabilities": 5306000000, "total_debt": 2085000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5489000000, "total_equity": 1484000000, "shares_outstanding": 118777723, "operating_cash_flow": 50000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58000000, "free_cash_flow": 77000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15000000", "ebitda": "50000000", "netIncome": "24000000", "grossProfit": "547000000", "depreciation": "None", "totalRevenue": "878000000", "costOfRevenue": "331000000", "interestIncome": "None", "incomeBeforeTax": "15000000", "interestExpense": "10000000", "operatingIncome": "-6000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-27000000", "reportedCurrency": "USD", "netInterestIncome": "10000000", "nonInterestIncome": "None", "operatingExpenses": "553000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35000000", "sellingGeneralAndAdministrative": "639000000", "netIncomeFromContinuingOperations": "23000000" }, "balance": { "goodwill": "1153000000", "inventory": "984000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6792000000", "longTermDebt": "1237000000", "shortTermDebt": "848000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1418000000", "reportedCurrency": "USD", "retainedEarnings": "5489000000", "totalLiabilities": "5306000000", "otherCurrentAssets": "158000000", "totalCurrentAssets": "1667000000", "currentLongTermDebt": "471000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5125000000", "currentAccountsPayable": "472000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3472000000", "totalShareholderEquity": "1484000000", "capitalLeaseObligations": "1764000000", "otherCurrentLiabilities": "413000000", "totalCurrentLiabilities": "1790000000", "otherNonCurrentLiabilities": "536000000", "totalNonCurrentLiabilities": "3516000000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "118777723", "intangibleAssetsExcludingGoodwill": "1418000000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-52000000", "operatingCashflow": "50000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 848000000, "cost_of_revenue": 313000000, "gross_profit": 535000000, "ebit": 12000000, "ebitda": 44000000, "pretax_income": 11000000, "tax_provision": 6000000, "net_income": -14000000, "net_income_to_common": -14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213000000, "total_current_assets": 1604000000, "total_assets": 6617000000, "short_term_debt": 835000000, "long_term_debt": 1252000000, "total_debt": 2087000000, "total_liabilities": 5035000000, "total_equity": 1579000000, "shares_outstanding": 118256417, "goodwill_and_intangibles": 2486000000 }, "cash_flow": { "operating_cash_flow": 83000000, "capital_expenditure": 43000000, "free_cash_flow": 126000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242654, "ticker_id": 825, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12000000", "ebitda": "44000000", "netIncome": "-14000000", "grossProfit": "535000000", "depreciation": "None", "totalRevenue": "848000000", "costOfRevenue": "313000000", "interestIncome": "4000000", "incomeBeforeTax": "11000000", "interestExpense": "4000000", "operatingIncome": "11000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "4000000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "649000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "1108000000", "inventory": "902000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6617000000", "longTermDebt": "1252000000", "shortTermDebt": "835000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1378000000", "reportedCurrency": "USD", "retainedEarnings": "5465000000", "totalLiabilities": "5035000000", "otherCurrentAssets": "172000000", "totalCurrentAssets": "1604000000", "currentLongTermDebt": "461000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "317000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5013000000", "currentAccountsPayable": "416000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3478000000", "totalShareholderEquity": "1579000000", "capitalLeaseObligations": "1765000000", "otherCurrentLiabilities": "345000000", "totalCurrentLiabilities": "1697000000", "otherNonCurrentLiabilities": "334000000", "totalNonCurrentLiabilities": "3338000000", "cashAndShortTermInvestments": "213000000", "commonStockSharesOutstanding": "118256417", "intangibleAssetsExcludingGoodwill": "1378000000", "cashAndCashEquivalentsAtCarryingValue": "213000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-41000000", "operatingCashflow": "83000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000000", "cashflowFromInvestment": "-52000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 848000000, "cost_of_revenue": 313000000, "gross_profit": 535000000, "research_and_development": null, "selling_general_admin": 649000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12000000, "depreciation_amortisation": 32000000, "ebitda": 44000000, "interest_expense": 4000000, "interest_income": null, "other_non_operating": null, "pretax_income": 11000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -14000000, "net_income_continuing_ops": -12000000, "net_income_to_common": -14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213000000, "short_term_investments": null, "net_receivables": 317000000, "inventory": 902000000, "other_current_assets": null, "total_current_assets": 1604000000, "net_ppe": null, "goodwill": 1108000000, "intangible_assets": 1378000000, "goodwill_and_intangibles": 2486000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5013000000, "total_assets": 6617000000, "short_term_debt": 835000000, "accounts_payable": 416000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1697000000, "long_term_debt": 1252000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3338000000, "total_liabilities": 5035000000, "total_debt": 2087000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5465000000, "total_equity": 1579000000, "shares_outstanding": 118256417, "operating_cash_flow": 83000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9000000, "free_cash_flow": 126000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12000000", "ebitda": "44000000", "netIncome": "-14000000", "grossProfit": "535000000", "depreciation": "None", "totalRevenue": "848000000", "costOfRevenue": "313000000", "interestIncome": "4000000", "incomeBeforeTax": "11000000", "interestExpense": "4000000", "operatingIncome": "11000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "4000000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "649000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "1108000000", "inventory": "902000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6617000000", "longTermDebt": "1252000000", "shortTermDebt": "835000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1378000000", "reportedCurrency": "USD", "retainedEarnings": "5465000000", "totalLiabilities": "5035000000", "otherCurrentAssets": "172000000", "totalCurrentAssets": "1604000000", "currentLongTermDebt": "461000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "317000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5013000000", "currentAccountsPayable": "416000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3478000000", "totalShareholderEquity": "1579000000", "capitalLeaseObligations": "1765000000", "otherCurrentLiabilities": "345000000", "totalCurrentLiabilities": "1697000000", "otherNonCurrentLiabilities": "334000000", "totalNonCurrentLiabilities": "3338000000", "cashAndShortTermInvestments": "213000000", "commonStockSharesOutstanding": "118256417", "intangibleAssetsExcludingGoodwill": "1378000000", "cashAndCashEquivalentsAtCarryingValue": "213000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-41000000", "operatingCashflow": "83000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000000", "cashflowFromInvestment": "-52000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 1261000000, "cost_of_revenue": 449000000, "gross_profit": 812000000, "ebit": 83000000, "ebitda": 132000000, "pretax_income": -605000000, "tax_provision": -59000000, "net_income": -547000000, "net_income_to_common": -547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205000000, "total_current_assets": 1608000000, "total_assets": 6689000000, "short_term_debt": 862000000, "long_term_debt": 1261000000, "total_debt": 2123000000, "total_liabilities": 5089000000, "total_equity": 1599000000, "shares_outstanding": 118543746, "goodwill_and_intangibles": 2500000000 }, "cash_flow": { "operating_cash_flow": 44000000, "capital_expenditure": 50000000, "free_cash_flow": 94000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242655, "ticker_id": 825, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83000000", "ebitda": "132000000", "netIncome": "-547000000", "grossProfit": "812000000", "depreciation": "None", "totalRevenue": "1261000000", "costOfRevenue": "449000000", "interestIncome": "None", "incomeBeforeTax": "-605000000", "interestExpense": "6000000", "operatingIncome": "-590000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-59000000", "reportedCurrency": "USD", "netInterestIncome": "6000000", "nonInterestIncome": "None", "operatingExpenses": "1402000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000000", "sellingGeneralAndAdministrative": "263000000", "netIncomeFromContinuingOperations": "-472000000" }, "balance": { "goodwill": "1106000000", "inventory": "862000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6689000000", "longTermDebt": "1261000000", "shortTermDebt": "862000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1394000000", "reportedCurrency": "USD", "retainedEarnings": "5479000000", "totalLiabilities": "5089000000", "otherCurrentAssets": "159000000", "totalCurrentAssets": "1608000000", "currentLongTermDebt": "462000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "382000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5081000000", "currentAccountsPayable": "352000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3575000000", "totalShareholderEquity": "1599000000", "capitalLeaseObligations": "1852000000", "otherCurrentLiabilities": "402000000", "totalCurrentLiabilities": "1695000000", "otherNonCurrentLiabilities": "319000000", "totalNonCurrentLiabilities": "3394000000", "cashAndShortTermInvestments": "205000000", "commonStockSharesOutstanding": "118543746", "intangibleAssetsExcludingGoodwill": "1394000000", "cashAndCashEquivalentsAtCarryingValue": "205000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-472000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "141000000", "operatingCashflow": "44000000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92000000", "cashflowFromInvestment": "4000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "137293", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1261000000, "cost_of_revenue": 449000000, "gross_profit": 812000000, "research_and_development": null, "selling_general_admin": 263000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83000000, "depreciation_amortisation": 49000000, "ebitda": 132000000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": -605000000, "tax_provision": -59000000, "effective_tax_rate": null, "net_income": -547000000, "net_income_continuing_ops": -472000000, "net_income_to_common": -547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205000000, "short_term_investments": null, "net_receivables": 382000000, "inventory": 862000000, "other_current_assets": null, "total_current_assets": 1608000000, "net_ppe": null, "goodwill": 1106000000, "intangible_assets": 1394000000, "goodwill_and_intangibles": 2500000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5081000000, "total_assets": 6689000000, "short_term_debt": 862000000, "accounts_payable": 352000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1695000000, "long_term_debt": 1261000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3394000000, "total_liabilities": 5089000000, "total_debt": 2123000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5479000000, "total_equity": 1599000000, "shares_outstanding": 118543746, "operating_cash_flow": 44000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92000000, "free_cash_flow": 94000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83000000", "ebitda": "132000000", "netIncome": "-547000000", "grossProfit": "812000000", "depreciation": "None", "totalRevenue": "1261000000", "costOfRevenue": "449000000", "interestIncome": "None", "incomeBeforeTax": "-605000000", "interestExpense": "6000000", "operatingIncome": "-590000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-59000000", "reportedCurrency": "USD", "netInterestIncome": "6000000", "nonInterestIncome": "None", "operatingExpenses": "1402000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000000", "sellingGeneralAndAdministrative": "263000000", "netIncomeFromContinuingOperations": "-472000000" }, "balance": { "goodwill": "1106000000", "inventory": "862000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6689000000", "longTermDebt": "1261000000", "shortTermDebt": "862000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1394000000", "reportedCurrency": "USD", "retainedEarnings": "5479000000", "totalLiabilities": "5089000000", "otherCurrentAssets": "159000000", "totalCurrentAssets": "1608000000", "currentLongTermDebt": "462000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "382000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5081000000", "currentAccountsPayable": "352000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3575000000", "totalShareholderEquity": "1599000000", "capitalLeaseObligations": "1852000000", "otherCurrentLiabilities": "402000000", "totalCurrentLiabilities": "1695000000", "otherNonCurrentLiabilities": "319000000", "totalNonCurrentLiabilities": "3394000000", "cashAndShortTermInvestments": "205000000", "commonStockSharesOutstanding": "118543746", "intangibleAssetsExcludingGoodwill": "1394000000", "cashAndCashEquivalentsAtCarryingValue": "205000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-472000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "141000000", "operatingCashflow": "44000000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92000000", "cashflowFromInvestment": "4000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "137293", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 1079000000, "cost_of_revenue": 385000000, "gross_profit": 694000000, "ebit": 6000000, "ebitda": 70000000, "pretax_income": -11000000, "tax_provision": -34000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255000000, "total_current_assets": 1918000000, "total_assets": 7617000000, "short_term_debt": 869000000, "long_term_debt": 1383000000, "total_debt": 2252000000, "total_liabilities": 5682000000, "total_equity": 1934000000, "shares_outstanding": 118777723, "goodwill_and_intangibles": 3046000000 }, "cash_flow": { "operating_cash_flow": 362000000, "capital_expenditure": 49000000, "free_cash_flow": 411000000, "dividends_paid": 858.59, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242657, "ticker_id": 825, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6000000", "ebitda": "70000000", "netIncome": "24000000", "grossProfit": "694000000", "depreciation": "None", "totalRevenue": "1079000000", "costOfRevenue": "385000000", "interestIncome": "None", "incomeBeforeTax": "-11000000", "interestExpense": "1000000", "operatingIncome": "-38000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-34000000", "reportedCurrency": "USD", "netInterestIncome": "-1000000", "nonInterestIncome": "None", "operatingExpenses": "732000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "749000000", "netIncomeFromContinuingOperations": "105000000" }, "balance": { "goodwill": "1319000000", "inventory": "1020000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7617000000", "longTermDebt": "1383000000", "shortTermDebt": "869000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1727000000", "reportedCurrency": "USD", "retainedEarnings": "5951000000", "totalLiabilities": "5682000000", "otherCurrentAssets": "272000000", "totalCurrentAssets": "1918000000", "currentLongTermDebt": "461000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5699000000", "currentAccountsPayable": "370000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3711000000", "totalShareholderEquity": "1934000000", "capitalLeaseObligations": "1867000000", "otherCurrentLiabilities": "487000000", "totalCurrentLiabilities": "1815000000", "otherNonCurrentLiabilities": "506000000", "totalNonCurrentLiabilities": "3867000000", "cashAndShortTermInvestments": "255000000", "commonStockSharesOutstanding": "118777723", "intangibleAssetsExcludingGoodwill": "1727000000", "cashAndCashEquivalentsAtCarryingValue": "255000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105000000", "profitLoss": "None", "dividendPayout": "858.59", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "104000000", "operatingCashflow": "362000000", "capitalExpenditures": "49000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314000000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "858.59", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1079000000, "cost_of_revenue": 385000000, "gross_profit": 694000000, "research_and_development": null, "selling_general_admin": 749000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6000000, "depreciation_amortisation": 64000000, "ebitda": 70000000, "interest_expense": 1000000, "interest_income": null, "other_non_operating": null, "pretax_income": -11000000, "tax_provision": -34000000, "effective_tax_rate": null, "net_income": 24000000, "net_income_continuing_ops": 105000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255000000, "short_term_investments": null, "net_receivables": 371000000, "inventory": 1020000000, "other_current_assets": null, "total_current_assets": 1918000000, "net_ppe": null, "goodwill": 1319000000, "intangible_assets": 1727000000, "goodwill_and_intangibles": 3046000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5699000000, "total_assets": 7617000000, "short_term_debt": 869000000, "accounts_payable": 370000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1815000000, "long_term_debt": 1383000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3867000000, "total_liabilities": 5682000000, "total_debt": 2252000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5951000000, "total_equity": 1934000000, "shares_outstanding": 118777723, "operating_cash_flow": 362000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49000000, "dividends_paid": 858.59, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -314000000, "free_cash_flow": 411000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6000000", "ebitda": "70000000", "netIncome": "24000000", "grossProfit": "694000000", "depreciation": "None", "totalRevenue": "1079000000", "costOfRevenue": "385000000", "interestIncome": "None", "incomeBeforeTax": "-11000000", "interestExpense": "1000000", "operatingIncome": "-38000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-34000000", "reportedCurrency": "USD", "netInterestIncome": "-1000000", "nonInterestIncome": "None", "operatingExpenses": "732000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "749000000", "netIncomeFromContinuingOperations": "105000000" }, "balance": { "goodwill": "1319000000", "inventory": "1020000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7617000000", "longTermDebt": "1383000000", "shortTermDebt": "869000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1727000000", "reportedCurrency": "USD", "retainedEarnings": "5951000000", "totalLiabilities": "5682000000", "otherCurrentAssets": "272000000", "totalCurrentAssets": "1918000000", "currentLongTermDebt": "461000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5699000000", "currentAccountsPayable": "370000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3711000000", "totalShareholderEquity": "1934000000", "capitalLeaseObligations": "1867000000", "otherCurrentLiabilities": "487000000", "totalCurrentLiabilities": "1815000000", "otherNonCurrentLiabilities": "506000000", "totalNonCurrentLiabilities": "3867000000", "cashAndShortTermInvestments": "255000000", "commonStockSharesOutstanding": "118777723", "intangibleAssetsExcludingGoodwill": "1727000000", "cashAndCashEquivalentsAtCarryingValue": "255000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105000000", "profitLoss": "None", "dividendPayout": "858.59", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "104000000", "operatingCashflow": "362000000", "capitalExpenditures": "49000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314000000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "858.59", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 848000000, "cost_of_revenue": 313000000, "gross_profit": 535000000, "ebit": 12000000, "ebitda": 44000000, "pretax_income": 11000000, "tax_provision": 6000000, "net_income": -14000000, "net_income_to_common": -14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244000000, "total_current_assets": 1990000000, "total_assets": 7346000000, "short_term_debt": 421000000, "long_term_debt": 2079000000, "total_debt": 2500000000, "total_liabilities": 5434000000, "total_equity": 1911000000, "shares_outstanding": 118256417, "goodwill_and_intangibles": 2944000000 }, "cash_flow": { "operating_cash_flow": -137000000, "capital_expenditure": 40000000, "free_cash_flow": -97000000, "dividends_paid": 98545.47, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242658, "ticker_id": 825, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12000000", "ebitda": "44000000", "netIncome": "-14000000", "grossProfit": "535000000", "depreciation": "None", "totalRevenue": "848000000", "costOfRevenue": "313000000", "interestIncome": "None", "incomeBeforeTax": "11000000", "interestExpense": "3000000", "operatingIncome": "11000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-3000000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "664000000", "netIncomeFromContinuingOperations": "90000000" }, "balance": { "goodwill": "1268000000", "inventory": "1099000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7346000000", "longTermDebt": "2079000000", "shortTermDebt": "421000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1676000000", "reportedCurrency": "USD", "retainedEarnings": "5846000000", "totalLiabilities": "5434000000", "otherCurrentAssets": "218000000", "totalCurrentAssets": "1990000000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5356000000", "currentAccountsPayable": "355000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1849000000", "shortLongTermDebtTotal": "3791000000", "totalShareholderEquity": "1911000000", "capitalLeaseObligations": "1697000000", "otherCurrentLiabilities": "372000000", "totalCurrentLiabilities": "1244000000", "otherNonCurrentLiabilities": "312000000", "totalNonCurrentLiabilities": "4190000000", "cashAndShortTermInvestments": "244000000", "commonStockSharesOutstanding": "118256417", "intangibleAssetsExcludingGoodwill": "1676000000", "cashAndCashEquivalentsAtCarryingValue": "244000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "98545.47", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "-137000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201000000", "cashflowFromInvestment": "-40000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98545.47", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99484", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 848000000, "cost_of_revenue": 313000000, "gross_profit": 535000000, "research_and_development": null, "selling_general_admin": 664000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12000000, "depreciation_amortisation": 32000000, "ebitda": 44000000, "interest_expense": 3000000, "interest_income": null, "other_non_operating": null, "pretax_income": 11000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -14000000, "net_income_continuing_ops": 90000000, "net_income_to_common": -14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244000000, "short_term_investments": null, "net_receivables": 429000000, "inventory": 1099000000, "other_current_assets": null, "total_current_assets": 1990000000, "net_ppe": null, "goodwill": 1268000000, "intangible_assets": 1676000000, "goodwill_and_intangibles": 2944000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5356000000, "total_assets": 7346000000, "short_term_debt": 421000000, "accounts_payable": 355000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1244000000, "long_term_debt": 2079000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4190000000, "total_liabilities": 5434000000, "total_debt": 2500000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5846000000, "total_equity": 1911000000, "shares_outstanding": 118256417, "operating_cash_flow": -137000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40000000, "dividends_paid": 98545.47, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 201000000, "free_cash_flow": -97000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12000000", "ebitda": "44000000", "netIncome": "-14000000", "grossProfit": "535000000", "depreciation": "None", "totalRevenue": "848000000", "costOfRevenue": "313000000", "interestIncome": "None", "incomeBeforeTax": "11000000", "interestExpense": "3000000", "operatingIncome": "11000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-3000000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "664000000", "netIncomeFromContinuingOperations": "90000000" }, "balance": { "goodwill": "1268000000", "inventory": "1099000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7346000000", "longTermDebt": "2079000000", "shortTermDebt": "421000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1676000000", "reportedCurrency": "USD", "retainedEarnings": "5846000000", "totalLiabilities": "5434000000", "otherCurrentAssets": "218000000", "totalCurrentAssets": "1990000000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5356000000", "currentAccountsPayable": "355000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1849000000", "shortLongTermDebtTotal": "3791000000", "totalShareholderEquity": "1911000000", "capitalLeaseObligations": "1697000000", "otherCurrentLiabilities": "372000000", "totalCurrentLiabilities": "1244000000", "otherNonCurrentLiabilities": "312000000", "totalNonCurrentLiabilities": "4190000000", "cashAndShortTermInvestments": "244000000", "commonStockSharesOutstanding": "118256417", "intangibleAssetsExcludingGoodwill": "1676000000", "cashAndCashEquivalentsAtCarryingValue": "244000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "98545.47", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "-137000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201000000", "cashflowFromInvestment": "-40000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98545.47", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99484", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "income_statement": { "revenue": 1229000000, "cost_of_revenue": 417000000, "gross_profit": 812000000, "ebit": 78000000, "ebitda": 123000000, "pretax_income": 50000000, "tax_provision": 2000000, "net_income": 48000000, "net_income_to_common": 48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240000000, "total_current_assets": 1920000000, "total_assets": 7409000000, "short_term_debt": 429000000, "long_term_debt": 1924000000, "total_debt": 2353000000, "total_liabilities": 5597000000, "total_equity": 1811000000, "shares_outstanding": 118282633, "goodwill_and_intangibles": 3045000000 }, "cash_flow": { "operating_cash_flow": 40000000, "capital_expenditure": 50000000, "free_cash_flow": 90000000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242659, "ticker_id": 825, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:44.896491+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78000000", "ebitda": "123000000", "netIncome": "48000000", "grossProfit": "812000000", "depreciation": "None", "totalRevenue": "1229000000", "costOfRevenue": "417000000", "interestIncome": "None", "incomeBeforeTax": "50000000", "interestExpense": "8000000", "operatingIncome": "80000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "732000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22000000", "costofGoodsAndServicesSold": "417000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45000000", "sellingGeneralAndAdministrative": "689000000", "netIncomeFromContinuingOperations": "48000000" }, "balance": { "goodwill": "1308000000", "inventory": "1166000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7409000000", "longTermDebt": "1924000000", "shortTermDebt": "429000000", "treasuryStock": "-5457000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1737000000", "reportedCurrency": "USD", "retainedEarnings": "5756000000", "totalLiabilities": "5597000000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "1920000000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5489000000", "currentAccountsPayable": "476000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "551000000", "shortLongTermDebtTotal": "3707000000", "totalShareholderEquity": "1811000000", "capitalLeaseObligations": "1770000000", "otherCurrentLiabilities": "447000000", "totalCurrentLiabilities": "1448000000", "otherNonCurrentLiabilities": "1720000000", "totalNonCurrentLiabilities": "4149000000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "118282633", "intangibleAssetsExcludingGoodwill": "1737000000", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48000000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-122000000", "operatingCashflow": "40000000", "capitalExpenditures": "50000000", "changeInReceivables": "68000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1229000000, "cost_of_revenue": 417000000, "gross_profit": 812000000, "research_and_development": null, "selling_general_admin": 689000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78000000, "depreciation_amortisation": 45000000, "ebitda": 123000000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": 50000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 48000000, "net_income_continuing_ops": 48000000, "net_income_to_common": 48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240000000, "short_term_investments": null, "net_receivables": 323000000, "inventory": 1166000000, "other_current_assets": null, "total_current_assets": 1920000000, "net_ppe": null, "goodwill": 1308000000, "intangible_assets": 1737000000, "goodwill_and_intangibles": 3045000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5489000000, "total_assets": 7409000000, "short_term_debt": 429000000, "accounts_payable": 476000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1448000000, "long_term_debt": 1924000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4149000000, "total_liabilities": 5597000000, "total_debt": 2353000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5756000000, "total_equity": 1811000000, "shares_outstanding": 118282633, "operating_cash_flow": 40000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50000000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3000000, "free_cash_flow": 90000000, "net_change_in_cash": -13000000 }, "raw_data": { "income": { "ebit": "78000000", "ebitda": "123000000", "netIncome": "48000000", "grossProfit": "812000000", "depreciation": "None", "totalRevenue": "1229000000", "costOfRevenue": "417000000", "interestIncome": "None", "incomeBeforeTax": "50000000", "interestExpense": "8000000", "operatingIncome": "80000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "732000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22000000", "costofGoodsAndServicesSold": "417000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45000000", "sellingGeneralAndAdministrative": "689000000", "netIncomeFromContinuingOperations": "48000000" }, "balance": { "goodwill": "1308000000", "inventory": "1166000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7409000000", "longTermDebt": "1924000000", "shortTermDebt": "429000000", "treasuryStock": "-5457000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1737000000", "reportedCurrency": "USD", "retainedEarnings": "5756000000", "totalLiabilities": "5597000000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "1920000000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5489000000", "currentAccountsPayable": "476000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "551000000", "shortLongTermDebtTotal": "3707000000", "totalShareholderEquity": "1811000000", "capitalLeaseObligations": "1770000000", "otherCurrentLiabilities": "447000000", "totalCurrentLiabilities": "1448000000", "otherNonCurrentLiabilities": "1720000000", "totalNonCurrentLiabilities": "4149000000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "118282633", "intangibleAssetsExcludingGoodwill": "1737000000", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48000000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-122000000", "operatingCashflow": "40000000", "capitalExpenditures": "50000000", "changeInReceivables": "68000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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" ] } } }