{ "ticker": { "uuid": "19fb7348-b86f-45d0-a018-f8a46b3b8ca2", "symbol": "CTEV", "name": "Claritev Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/19fb7348-b86f-45d0-a018-f8a46b3b8ca2/", "api_url": "https://sharemaestro.com/factors/api/tickers/19fb7348-b86f-45d0-a018-f8a46b3b8ca2/" }, "ticker_metadata": { "id": 876, "uuid": "19fb7348-b86f-45d0-a018-f8a46b3b8ca2", "symbol": "CTEV", "name": "Claritev Corporation", "asset_type": "equity", "market_cap": 393292000, "stock_exchange_id": 3, "industry": "Health Information Services", "sector": "Healthcare", "description": "Claritev Corporation, provides data analytics and technology-enabled cost management, payment, and revenue integrity solutions to the healthcare industry in the United States. The company is headquartered in New York, New York.", "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": "19fb7348-b86f-45d0-a018-f8a46b3b8ca2", "symbol": "CTEV", "name": "Claritev Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/19fb7348-b86f-45d0-a018-f8a46b3b8ca2/", "api_url": "https://sharemaestro.com/factors/api/tickers/19fb7348-b86f-45d0-a018-f8a46b3b8ca2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.66, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 25.84, "market_cap": 431330065.6, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1012, "shareholder_yield": 0, "roe": 1.1882, "piotroski_f_score": 5, "momentum_12_1": -0.3175, "volatility_252d": 1.3775 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:34.620908+00:00", "batch_id": "" }, "size": { "price_close": 25.84, "market_cap": 431330065.6, "market_cap_usd": 431330065.6, "enterprise_value": 5128853065.6, "shares_outstanding": 16692340, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.4407, "pcf_ratio": 4.3683, "pfcf_ratio": 1.8258, "ev_ebitda": 9.8831, "ev_ebit": 72.1672, "ev_sales": 5.2401, "ev_fcf": 21.71, "earnings_yield": null, "fcf_yield": 0.0461, "price_to_sales": 0.4407, "price_to_book": null, "price_to_cashflow": 4.3683, "ebitda_to_ev": 0.1012, "sales_yield": 0.1908 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6106, "operating_margin": 0.0726, "net_margin": -0.2927, "ebitda_margin": 0.5302, "fcf_margin": 0.2414, "roe": 1.1882, "roa": -0.0592, "roic": 0.012, "roc_greenblatt": null, "asset_turnover": 0.2023, "cash_conversion": -0.8245, "accruals_ratio": -0.0796, "sbc_to_revenue": 0.029, "piotroski_f_score": 5, "altman_z_score": -0.4093, "earnings_stability_5y": 1.0587, "revenue_stability_5y": 0.073, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1235, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -21.0406, "net_debt_to_ebitda": 9.0519, "debt_to_assets": 0.9751, "interest_coverage": 0.1784, "current_ratio": 1.278, "quick_ratio": 1.278, "net_debt": 4697523000, "local_beta": 0.0044, "volatility_252d": 1.3775, "volatility_60d": 3.1882, "max_drawdown_12m": -0.8133, "risk_adjusted_momentum": -0.2305 }, "growth": { "revenue_growth_1y": 0.0553, "revenue_growth_3y_cagr": -0.0366, "revenue_growth_5y_cagr": 0.0058, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5373, "book_value_growth_1y": -3.0336, "revenue_growth": 0.0553, "earnings_growth": null }, "momentum": { "price_return_1m": -0.043, "price_return_3m": 0.5015, "price_return_6m": -0.2389, "price_return_9m": -0.6299, "price_return_12m": -0.3468, "price_return_12m_ex1m": -0.3175, "momentum_6m": -0.2389, "momentum_12m": -0.3468, "momentum_12_1": -0.3175, "distance_from_52w_high": -0.6419, "distance_from_52w_low": 0.9183, "relative_strength": -0.4468 }, "raw_ttm": { "revenue_ttm": 978761000, "gross_profit_ttm": 597673000, "ebit_ttm": 71068999, "ebitda_ttm": 518951999, "net_income_ttm": -286523000, "eps_diluted_ttm": -17.1649, "operating_cash_flow_ttm": 98742000, "capital_expenditure_ttm": 137502000, "fcf_ttm": 236244000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398283000, "cash_and_equivalents": 21327000, "total_current_assets": 242267000, "total_current_liabilities": 189564000, "net_ppe": null, "total_assets": 4839299000, "total_debt": 4718850000, "total_equity": -241139000, "net_working_capital": 50973000, "book_value_per_share": -14.4461, "retained_earnings": -2502980000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4445688000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.645, "os_score": 0.81, "value_percentile": 0.65, "quality_percentile": 0.64, "momentum_percentile": 0.66, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 44, "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": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3839, "ticker_id": 876, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:34.620908+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.84, "market_cap": 431330065.6, "market_cap_usd": 431330065.6, "enterprise_value": 5128853065.6, "shares_outstanding": 16692340, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.44068988, "pcf_ratio": 4.36825328, "pfcf_ratio": 1.8257821, "ev_ebitda": 9.88309723, "ev_ebit": 72.16723378, "ev_sales": 5.24014858, "ev_fcf": 21.70998233, "earnings_yield": null, "fcf_yield": 0.04606176, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.61064243, "operating_margin": 0.07261119, "net_margin": -0.29274052, "ebitda_margin": 0.5302132, "fcf_margin": 0.24137047, "roe": 1.1882068, "roa": -0.05920754, "roic": 0.01196076, "roc_greenblatt": null, "asset_turnover": 0.20225264, "cash_conversion": -0.8245202, "accruals_ratio": -0.07961174, "sbc_to_revenue": 0.02900402, "debt_to_equity": -21.04061558, "net_debt_to_ebitda": 9.05194124, "debt_to_assets": 0.97511024, "interest_coverage": 0.17843844, "current_ratio": 1.2780222, "quick_ratio": 1.2780222, "net_debt": 4697523000, "revenue_growth_1y": 0.05532937, "revenue_growth_3y_cagr": -0.03661207, "revenue_growth_5y_cagr": 0.00582867, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.53730625, "book_value_growth_1y": -3.03356351, "piotroski_f_score": 5, "altman_z_score": -0.40931518, "earnings_stability_5y": 1.058715, "revenue_stability_5y": 0.073005, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04296296, "price_return_3m": 0.50145264, "price_return_6m": -0.23888071, "price_return_9m": -0.62990547, "price_return_12m": -0.34681496, "price_return_12m_ex1m": -0.31749242, "distance_from_52w_high": -0.64190687, "distance_from_52w_low": 0.91833705, "relative_strength": -0.44677855, "local_beta": 0.0044, "volatility_252d": 1.377533, "volatility_60d": 3.188161, "max_drawdown_12m": -0.81333149, "revenue_ttm": 978761000, "gross_profit_ttm": 597673000, "ebit_ttm": 71068999, "ebitda_ttm": 518951999, "net_income_ttm": -286523000, "eps_diluted_ttm": -17.16493913, "operating_cash_flow_ttm": 98742000, "capital_expenditure_ttm": 137502000, "fcf_ttm": 236244000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398283000, "cash_and_equivalents": 21327000, "total_current_assets": 242267000, "total_current_liabilities": 189564000, "net_ppe": null, "total_assets": 4839299000, "total_debt": 4718850000, "total_equity": -241139000, "net_working_capital": 50973000, "book_value_per_share": -14.44608725, "retained_earnings": -2502980000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4445688000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 44, "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": 25.84, "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.66, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.1882, "momentum_12_1": -0.3175, "complete_fields": { "id": 3839, "ticker_id": 876, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:34.620908+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.84, "market_cap": 431330065.6, "market_cap_usd": 431330065.6, "enterprise_value": 5128853065.6, "shares_outstanding": 16692340, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.44068988, "pcf_ratio": 4.36825328, "pfcf_ratio": 1.8257821, "ev_ebitda": 9.88309723, "ev_ebit": 72.16723378, "ev_sales": 5.24014858, "ev_fcf": 21.70998233, "earnings_yield": null, "fcf_yield": 0.04606176, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.61064243, "operating_margin": 0.07261119, "net_margin": -0.29274052, "ebitda_margin": 0.5302132, "fcf_margin": 0.24137047, "roe": 1.1882068, "roa": -0.05920754, "roic": 0.01196076, "roc_greenblatt": null, "asset_turnover": 0.20225264, "cash_conversion": -0.8245202, "accruals_ratio": -0.07961174, "sbc_to_revenue": 0.02900402, "debt_to_equity": -21.04061558, "net_debt_to_ebitda": 9.05194124, "debt_to_assets": 0.97511024, "interest_coverage": 0.17843844, "current_ratio": 1.2780222, "quick_ratio": 1.2780222, "net_debt": 4697523000, "revenue_growth_1y": 0.05532937, "revenue_growth_3y_cagr": -0.03661207, "revenue_growth_5y_cagr": 0.00582867, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.53730625, "book_value_growth_1y": -3.03356351, "piotroski_f_score": 5, "altman_z_score": -0.40931518, "earnings_stability_5y": 1.058715, "revenue_stability_5y": 0.073005, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04296296, "price_return_3m": 0.50145264, "price_return_6m": -0.23888071, "price_return_9m": -0.62990547, "price_return_12m": -0.34681496, "price_return_12m_ex1m": -0.31749242, "distance_from_52w_high": -0.64190687, "distance_from_52w_low": 0.91833705, "relative_strength": -0.44677855, "local_beta": 0.0044, "volatility_252d": 1.377533, "volatility_60d": 3.188161, "max_drawdown_12m": -0.81333149, "revenue_ttm": 978761000, "gross_profit_ttm": 597673000, "ebit_ttm": 71068999, "ebitda_ttm": 518951999, "net_income_ttm": -286523000, "eps_diluted_ttm": -17.16493913, "operating_cash_flow_ttm": 98742000, "capital_expenditure_ttm": 137502000, "fcf_ttm": 236244000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398283000, "cash_and_equivalents": 21327000, "total_current_assets": 242267000, "total_current_liabilities": 189564000, "net_ppe": null, "total_assets": 4839299000, "total_debt": 4718850000, "total_equity": -241139000, "net_working_capital": 50973000, "book_value_per_share": -14.44608725, "retained_earnings": -2502980000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4445688000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 44, "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": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 965413000, "cost_of_revenue": 698837000, "gross_profit": 266576000, "ebit": 26989000, "ebitda": 475443000, "pretax_income": -373078000, "tax_provision": -88796000, "net_income": -284282000, "net_income_to_common": -284282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16814000, "total_current_assets": 224367000, "total_assets": 4888458000, "short_term_debt": 19395000, "long_term_debt": 4580440000, "total_debt": 4599835000, "total_liabilities": 5055633000, "total_equity": -173900000, "shares_outstanding": 16434919, "goodwill_and_intangibles": 4290457000 }, "cash_flow": { "operating_cash_flow": 117324000, "capital_expenditure": 129601000, "free_cash_flow": 246925000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244734, "ticker_id": 876, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26989000", "ebitda": "475443000", "netIncome": "-284282000", "grossProfit": "266576000", "depreciation": "None", "totalRevenue": "965413000", "costOfRevenue": "698837000", "interestIncome": "1561000", "incomeBeforeTax": "-373078000", "interestExpense": "400067000", "operatingIncome": "45058000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-88796000", "reportedCurrency": "USD", "netInterestIncome": "-390461000", "nonInterestIncome": "None", "operatingExpenses": "221518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "698837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448454000", "sellingGeneralAndAdministrative": "221518000", "netIncomeFromContinuingOperations": "-284282000" }, "balance": { "goodwill": "2405853000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4888458000", "longTermDebt": "4580440000", "shortTermDebt": "19395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1884604000", "reportedCurrency": "USD", "retainedEarnings": "-2429420000", "totalLiabilities": "5055633000", "otherCurrentAssets": "69375000", "totalCurrentAssets": "224367000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4664091000", "currentAccountsPayable": "60463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4632307000", "totalShareholderEquity": "-173900000", "capitalLeaseObligations": "20941000", "otherCurrentLiabilities": "181500000", "totalCurrentLiabilities": "261358000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4794275000", "cashAndShortTermInvestments": "16814000", "commonStockSharesOutstanding": "16434919", "intangibleAssetsExcludingGoodwill": "1884604000", "cashAndCashEquivalentsAtCarryingValue": "16814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-284282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117324000", "capitalExpenditures": "129601000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2363000", "cashflowFromInvestment": "-121018000", "stockBasedCompensation": "27822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "445426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 965413000, "cost_of_revenue": 698837000, "gross_profit": 266576000, "research_and_development": null, "selling_general_admin": 221518000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26989000, "depreciation_amortisation": 448454000, "ebitda": 475443000, "interest_expense": 400067000, "interest_income": null, "other_non_operating": null, "pretax_income": -373078000, "tax_provision": -88796000, "effective_tax_rate": null, "net_income": -284282000, "net_income_continuing_ops": -284282000, "net_income_to_common": -284282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16814000, "short_term_investments": null, "net_receivables": 138178000, "inventory": null, "other_current_assets": null, "total_current_assets": 224367000, "net_ppe": null, "goodwill": 2405853000, "intangible_assets": 1884604000, "goodwill_and_intangibles": 4290457000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4664091000, "total_assets": 4888458000, "short_term_debt": 19395000, "accounts_payable": 60463000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 261358000, "long_term_debt": 4580440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4794275000, "total_liabilities": 5055633000, "total_debt": 4599835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2429420000, "total_equity": -173900000, "shares_outstanding": 16434919, "operating_cash_flow": 117324000, "stock_based_compensation": 27822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129601000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2363000, "free_cash_flow": 246925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26989000", "ebitda": "475443000", "netIncome": "-284282000", "grossProfit": "266576000", "depreciation": "None", "totalRevenue": "965413000", "costOfRevenue": "698837000", "interestIncome": "1561000", "incomeBeforeTax": "-373078000", "interestExpense": "400067000", "operatingIncome": "45058000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-88796000", "reportedCurrency": "USD", "netInterestIncome": "-390461000", "nonInterestIncome": "None", "operatingExpenses": "221518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "698837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448454000", "sellingGeneralAndAdministrative": "221518000", "netIncomeFromContinuingOperations": "-284282000" }, "balance": { "goodwill": "2405853000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4888458000", "longTermDebt": "4580440000", "shortTermDebt": "19395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1884604000", "reportedCurrency": "USD", "retainedEarnings": "-2429420000", "totalLiabilities": "5055633000", "otherCurrentAssets": "69375000", "totalCurrentAssets": "224367000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4664091000", "currentAccountsPayable": "60463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4632307000", "totalShareholderEquity": "-173900000", "capitalLeaseObligations": "20941000", "otherCurrentLiabilities": "181500000", "totalCurrentLiabilities": "261358000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4794275000", "cashAndShortTermInvestments": "16814000", "commonStockSharesOutstanding": "16434919", "intangibleAssetsExcludingGoodwill": "1884604000", "cashAndCashEquivalentsAtCarryingValue": "16814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-284282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117324000", "capitalExpenditures": "129601000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2363000", "cashflowFromInvestment": "-121018000", "stockBasedCompensation": "27822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "445426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 930624000, "cost_of_revenue": 239404000, "gross_profit": 691220000, "ebit": -1444341000, "ebitda": -1007904000, "pretax_income": -1770712000, "tax_provision": -124881000, "net_income": -1645831000, "net_income_to_common": -1645831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16848000, "total_current_assets": 175515000, "total_assets": 5150827000, "short_term_debt": 17635000, "long_term_debt": 4509725000, "total_debt": 4527360000, "total_liabilities": 5066805000, "total_equity": 84022000, "shares_outstanding": 16148000, "goodwill_and_intangibles": 4629463000 }, "cash_flow": { "operating_cash_flow": 107616000, "capital_expenditure": 118123000, "free_cash_flow": 225739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244739, "ticker_id": 876, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1444341000", "ebitda": "-1007904000", "netIncome": "-1645831000", "grossProfit": "691220000", "depreciation": "None", "totalRevenue": "930624000", "costOfRevenue": "239404000", "interestIncome": "3130000", "incomeBeforeTax": "-1770712000", "interestExpense": "326371000", "operatingIncome": "-1389931000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-124881000", "reportedCurrency": "USD", "netInterestIncome": "-323241000", "nonInterestIncome": "None", "operatingExpenses": "2081151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "436437000", "sellingGeneralAndAdministrative": "160216000", "netIncomeFromContinuingOperations": "-1645831000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5150827000", "longTermDebt": "4509725000", "shortTermDebt": "17635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2226323000", "reportedCurrency": "USD", "retainedEarnings": "-2145138000", "totalLiabilities": "5066805000", "otherCurrentAssets": "47059000", "totalCurrentAssets": "175515000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4975312000", "currentAccountsPayable": "86327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4541217000", "totalShareholderEquity": "84022000", "capitalLeaseObligations": "18242000", "otherCurrentLiabilities": "109828000", "totalCurrentLiabilities": "213790000", "otherNonCurrentLiabilities": "3599000", "totalNonCurrentLiabilities": "4853015000", "cashAndShortTermInvestments": "16848000", "commonStockSharesOutstanding": "16148000", "intangibleAssetsExcludingGoodwill": "2226323000", "cashAndCashEquivalentsAtCarryingValue": "16848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1645831000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107616000", "capitalExpenditures": "118123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41315000", "cashflowFromInvestment": "-118123000", "stockBasedCompensation": "26645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "436437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 930624000, "cost_of_revenue": 239404000, "gross_profit": 691220000, "research_and_development": null, "selling_general_admin": 160216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1444341000, "depreciation_amortisation": 436437000, "ebitda": -1007904000, "interest_expense": 326371000, "interest_income": null, "other_non_operating": null, "pretax_income": -1770712000, "tax_provision": -124881000, "effective_tax_rate": null, "net_income": -1645831000, "net_income_continuing_ops": -1645831000, "net_income_to_common": -1645831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16848000, "short_term_investments": null, "net_receivables": 111608000, "inventory": null, "other_current_assets": null, "total_current_assets": 175515000, "net_ppe": null, "goodwill": 2403140000, "intangible_assets": 2226323000, "goodwill_and_intangibles": 4629463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4975312000, "total_assets": 5150827000, "short_term_debt": 17635000, "accounts_payable": 86327000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213790000, "long_term_debt": 4509725000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4853015000, "total_liabilities": 5066805000, "total_debt": 4527360000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2145138000, "total_equity": 84022000, "shares_outstanding": 16148000, "operating_cash_flow": 107616000, "stock_based_compensation": 26645000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118123000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118123000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41315000, "free_cash_flow": 225739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1444341000", "ebitda": "-1007904000", "netIncome": "-1645831000", "grossProfit": "691220000", "depreciation": "None", "totalRevenue": "930624000", "costOfRevenue": "239404000", "interestIncome": "3130000", "incomeBeforeTax": "-1770712000", "interestExpense": "326371000", "operatingIncome": "-1389931000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-124881000", "reportedCurrency": "USD", "netInterestIncome": "-323241000", "nonInterestIncome": "None", "operatingExpenses": "2081151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "436437000", "sellingGeneralAndAdministrative": "160216000", "netIncomeFromContinuingOperations": "-1645831000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5150827000", "longTermDebt": "4509725000", "shortTermDebt": "17635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2226323000", "reportedCurrency": "USD", "retainedEarnings": "-2145138000", "totalLiabilities": "5066805000", "otherCurrentAssets": "47059000", "totalCurrentAssets": "175515000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4975312000", "currentAccountsPayable": "86327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4541217000", "totalShareholderEquity": "84022000", "capitalLeaseObligations": "18242000", "otherCurrentLiabilities": "109828000", "totalCurrentLiabilities": "213790000", "otherNonCurrentLiabilities": "3599000", "totalNonCurrentLiabilities": "4853015000", "cashAndShortTermInvestments": "16848000", "commonStockSharesOutstanding": "16148000", "intangibleAssetsExcludingGoodwill": "2226323000", "cashAndCashEquivalentsAtCarryingValue": "16848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1645831000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107616000", "capitalExpenditures": "118123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41315000", "cashflowFromInvestment": "-118123000", "stockBasedCompensation": "26645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "436437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 961524000, "cost_of_revenue": 235468000, "gross_profit": 726056000, "ebit": 226148000, "ebitda": 651934000, "pretax_income": -107060000, "tax_provision": -15363000, "net_income": -91697000, "net_income_to_common": -91697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71547000, "total_current_assets": 193593000, "total_assets": 6964687000, "short_term_debt": 18042000, "long_term_debt": 4532733000, "total_debt": 4550775000, "total_liabilities": 5255563000, "total_equity": 1709124000, "shares_outstanding": 16128366, "goodwill_and_intangibles": 6462209000 }, "cash_flow": { "operating_cash_flow": 171720000, "capital_expenditure": 108852000, "free_cash_flow": 280572000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244744, "ticker_id": 876, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226148000", "ebitda": "651934000", "netIncome": "-91697000", "grossProfit": "726056000", "depreciation": "None", "totalRevenue": "961524000", "costOfRevenue": "235468000", "interestIncome": "8233000", "incomeBeforeTax": "-107060000", "interestExpense": "333208000", "operatingIncome": "161982000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15363000", "reportedCurrency": "USD", "netInterestIncome": "-324975000", "nonInterestIncome": "None", "operatingExpenses": "564074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425786000", "sellingGeneralAndAdministrative": "135993000", "netIncomeFromContinuingOperations": "-91697000" }, "balance": { "goodwill": "3829002000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "6964687000", "longTermDebt": "4532733000", "shortTermDebt": "18042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2633207000", "reportedCurrency": "USD", "retainedEarnings": "-499307000", "totalLiabilities": "5255563000", "otherCurrentAssets": "37291000", "totalCurrentAssets": "193593000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6771094000", "currentAccountsPayable": "19590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4567899000", "totalShareholderEquity": "1709124000", "capitalLeaseObligations": "21916000", "otherCurrentLiabilities": "129107000", "totalCurrentLiabilities": "166739000", "otherNonCurrentLiabilities": "16783000", "totalNonCurrentLiabilities": "5088824000", "cashAndShortTermInvestments": "71547000", "commonStockSharesOutstanding": "16128366", "intangibleAssetsExcludingGoodwill": "2633207000", "cashAndCashEquivalentsAtCarryingValue": "71547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171720000", "capitalExpenditures": "108852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180993000", "cashflowFromInvestment": "-249792000", "stockBasedCompensation": "18018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15218000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "425786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 961524000, "cost_of_revenue": 235468000, "gross_profit": 726056000, "research_and_development": null, "selling_general_admin": 135993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226148000, "depreciation_amortisation": 425786000, "ebitda": 651934000, "interest_expense": 333208000, "interest_income": null, "other_non_operating": null, "pretax_income": -107060000, "tax_provision": -15363000, "effective_tax_rate": null, "net_income": -91697000, "net_income_continuing_ops": -91697000, "net_income_to_common": -91697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71547000, "short_term_investments": null, "net_receivables": 84755000, "inventory": null, "other_current_assets": null, "total_current_assets": 193593000, "net_ppe": null, "goodwill": 3829002000, "intangible_assets": 2633207000, "goodwill_and_intangibles": 6462209000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6771094000, "total_assets": 6964687000, "short_term_debt": 18042000, "accounts_payable": 19590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166739000, "long_term_debt": 4532733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5088824000, "total_liabilities": 5255563000, "total_debt": 4550775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -499307000, "total_equity": 1709124000, "shares_outstanding": 16128366, "operating_cash_flow": 171720000, "stock_based_compensation": 18018000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108852000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -249792000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180993000, "free_cash_flow": 280572000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "226148000", "ebitda": "651934000", "netIncome": "-91697000", "grossProfit": "726056000", "depreciation": "None", "totalRevenue": "961524000", "costOfRevenue": "235468000", "interestIncome": "8233000", "incomeBeforeTax": "-107060000", "interestExpense": "333208000", "operatingIncome": "161982000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15363000", "reportedCurrency": "USD", "netInterestIncome": "-324975000", "nonInterestIncome": "None", "operatingExpenses": "564074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425786000", "sellingGeneralAndAdministrative": "135993000", "netIncomeFromContinuingOperations": "-91697000" }, "balance": { "goodwill": "3829002000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "6964687000", "longTermDebt": "4532733000", "shortTermDebt": "18042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2633207000", "reportedCurrency": "USD", "retainedEarnings": "-499307000", "totalLiabilities": "5255563000", "otherCurrentAssets": "37291000", "totalCurrentAssets": "193593000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6771094000", "currentAccountsPayable": "19590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4567899000", "totalShareholderEquity": "1709124000", "capitalLeaseObligations": "21916000", "otherCurrentLiabilities": "129107000", "totalCurrentLiabilities": "166739000", "otherNonCurrentLiabilities": "16783000", "totalNonCurrentLiabilities": "5088824000", "cashAndShortTermInvestments": "71547000", "commonStockSharesOutstanding": "16128366", "intangibleAssetsExcludingGoodwill": "2633207000", "cashAndCashEquivalentsAtCarryingValue": "71547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171720000", "capitalExpenditures": "108852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180993000", "cashflowFromInvestment": "-249792000", "stockBasedCompensation": "18018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15218000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "425786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 1079716000, "cost_of_revenue": 204098000, "gross_profit": 875618000, "ebit": -257342000, "ebitda": 158317000, "pretax_income": -560743000, "tax_provision": 12169000, "net_income": -572912000, "net_income_to_common": -572912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 334046000, "total_current_assets": 446737000, "total_assets": 7371104000, "short_term_debt": 19613000, "long_term_debt": 4741856000, "total_debt": 4761469000, "total_liabilities": 5580562000, "total_equity": 1790542000, "shares_outstanding": 15973142, "goodwill_and_intangibles": 6645400000 }, "cash_flow": { "operating_cash_flow": 372364000, "capital_expenditure": 89735000, "free_cash_flow": 462099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244749, "ticker_id": 876, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-257342000", "ebitda": "158317000", "netIncome": "-572912000", "grossProfit": "875618000", "depreciation": "None", "totalRevenue": "1079716000", "costOfRevenue": "204098000", "interestIncome": "3500000", "incomeBeforeTax": "-560743000", "interestExpense": "303401000", "operatingIncome": "-362732000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12169000", "reportedCurrency": "USD", "netInterestIncome": "-299901000", "nonInterestIncome": "None", "operatingExpenses": "1238350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415659000", "sellingGeneralAndAdministrative": "132144000", "netIncomeFromContinuingOperations": "-572912000" }, "balance": { "goodwill": "3705199000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "7371104000", "longTermDebt": "4741856000", "shortTermDebt": "19613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2940201000", "reportedCurrency": "USD", "retainedEarnings": "-347800000", "totalLiabilities": "5580562000", "otherCurrentAssets": "33784000", "totalCurrentAssets": "446737000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6924367000", "currentAccountsPayable": "13295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4782363000", "totalShareholderEquity": "1790542000", "capitalLeaseObligations": "27257000", "otherCurrentLiabilities": "142936000", "totalCurrentLiabilities": "175844000", "otherNonCurrentLiabilities": "28000", "totalNonCurrentLiabilities": "5404718000", "cashAndShortTermInvestments": "334046000", "commonStockSharesOutstanding": "15973142", "intangibleAssetsExcludingGoodwill": "2940201000", "cashAndCashEquivalentsAtCarryingValue": "334046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-572912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "372364000", "capitalExpenditures": "89735000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115738000", "cashflowFromInvestment": "-104446000", "stockBasedCompensation": "16739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1079716000, "cost_of_revenue": 204098000, "gross_profit": 875618000, "research_and_development": null, "selling_general_admin": 132144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -257342000, "depreciation_amortisation": 415659000, "ebitda": 158317000, "interest_expense": 303401000, "interest_income": null, "other_non_operating": null, "pretax_income": -560743000, "tax_provision": 12169000, "effective_tax_rate": null, "net_income": -572912000, "net_income_continuing_ops": -572912000, "net_income_to_common": -572912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 334046000, "short_term_investments": null, "net_receivables": 78907000, "inventory": null, "other_current_assets": null, "total_current_assets": 446737000, "net_ppe": null, "goodwill": 3705199000, "intangible_assets": 2940201000, "goodwill_and_intangibles": 6645400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6924367000, "total_assets": 7371104000, "short_term_debt": 19613000, "accounts_payable": 13295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175844000, "long_term_debt": 4741856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5404718000, "total_liabilities": 5580562000, "total_debt": 4761469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -347800000, "total_equity": 1790542000, "shares_outstanding": 15973142, "operating_cash_flow": 372364000, "stock_based_compensation": 16739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89735000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104446000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115738000, "free_cash_flow": 462099000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-257342000", "ebitda": "158317000", "netIncome": "-572912000", "grossProfit": "875618000", "depreciation": "None", "totalRevenue": "1079716000", "costOfRevenue": "204098000", "interestIncome": "3500000", "incomeBeforeTax": "-560743000", "interestExpense": "303401000", "operatingIncome": "-362732000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12169000", "reportedCurrency": "USD", "netInterestIncome": "-299901000", "nonInterestIncome": "None", "operatingExpenses": "1238350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415659000", "sellingGeneralAndAdministrative": "132144000", "netIncomeFromContinuingOperations": "-572912000" }, "balance": { "goodwill": "3705199000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "7371104000", "longTermDebt": "4741856000", "shortTermDebt": "19613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2940201000", "reportedCurrency": "USD", "retainedEarnings": "-347800000", "totalLiabilities": "5580562000", "otherCurrentAssets": "33784000", "totalCurrentAssets": "446737000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6924367000", "currentAccountsPayable": "13295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4782363000", "totalShareholderEquity": "1790542000", "capitalLeaseObligations": "27257000", "otherCurrentLiabilities": "142936000", "totalCurrentLiabilities": "175844000", "otherNonCurrentLiabilities": "28000", "totalNonCurrentLiabilities": "5404718000", "cashAndShortTermInvestments": "334046000", "commonStockSharesOutstanding": "15973142", "intangibleAssetsExcludingGoodwill": "2940201000", "cashAndCashEquivalentsAtCarryingValue": "334046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-572912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "372364000", "capitalExpenditures": "89735000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115738000", "cashflowFromInvestment": "-104446000", "stockBasedCompensation": "16739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 1117602000, "cost_of_revenue": 175292000, "gross_profit": 942310000, "ebit": 402928000, "ebitda": 814986000, "pretax_income": 135453000, "tax_provision": 33373000, "net_income": 102080000, "net_income_to_common": 102080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185328000, "total_current_assets": 319257000, "total_assets": 8220407000, "short_term_debt": 20133000, "long_term_debt": 4879144000, "total_debt": 4899277000, "total_liabilities": 5875737000, "total_equity": 2344670000, "shares_outstanding": 16288144, "goodwill_and_intangibles": 7648107000 }, "cash_flow": { "operating_cash_flow": 404687000, "capital_expenditure": 84590000, "free_cash_flow": 489277000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244754, "ticker_id": 876, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "402928000", "ebitda": "814986000", "netIncome": "102080000", "grossProfit": "942310000", "depreciation": "None", "totalRevenue": "1117602000", "costOfRevenue": "175292000", "interestIncome": "30000", "incomeBeforeTax": "135453000", "interestExpense": "267475000", "operatingIncome": "386120000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "33373000", "reportedCurrency": "USD", "netInterestIncome": "-267445000", "nonInterestIncome": "None", "operatingExpenses": "556190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175292000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "412058000", "sellingGeneralAndAdministrative": "151095000", "netIncomeFromContinuingOperations": "102080000" }, "balance": { "goodwill": "4363070000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "8220407000", "longTermDebt": "4879144000", "shortTermDebt": "20133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3285037000", "reportedCurrency": "USD", "retainedEarnings": "225112000", "totalLiabilities": "5875737000", "otherCurrentAssets": "34024000", "totalCurrentAssets": "319257000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7901150000", "currentAccountsPayable": "13005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4926002000", "totalShareholderEquity": "2344670000", "capitalLeaseObligations": "33608000", "otherCurrentLiabilities": "108770000", "totalCurrentLiabilities": "141908000", "otherNonCurrentLiabilities": "135000", "totalNonCurrentLiabilities": "5733829000", "cashAndShortTermInvestments": "185328000", "commonStockSharesOutstanding": "16288144", "intangibleAssetsExcludingGoodwill": "3285037000", "cashAndCashEquivalentsAtCarryingValue": "185328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "404687000", "capitalExpenditures": "84590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114684000", "cashflowFromInvestment": "-228379000", "stockBasedCompensation": "18010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103789000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "424317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1117602000, "cost_of_revenue": 175292000, "gross_profit": 942310000, "research_and_development": null, "selling_general_admin": 151095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 402928000, "depreciation_amortisation": 412058000, "ebitda": 814986000, "interest_expense": 267475000, "interest_income": null, "other_non_operating": null, "pretax_income": 135453000, "tax_provision": 33373000, "effective_tax_rate": null, "net_income": 102080000, "net_income_continuing_ops": 102080000, "net_income_to_common": 102080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185328000, "short_term_investments": null, "net_receivables": 99905000, "inventory": null, "other_current_assets": null, "total_current_assets": 319257000, "net_ppe": null, "goodwill": 4363070000, "intangible_assets": 3285037000, "goodwill_and_intangibles": 7648107000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7901150000, "total_assets": 8220407000, "short_term_debt": 20133000, "accounts_payable": 13005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141908000, "long_term_debt": 4879144000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5733829000, "total_liabilities": 5875737000, "total_debt": 4899277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 225112000, "total_equity": 2344670000, "shares_outstanding": 16288144, "operating_cash_flow": 404687000, "stock_based_compensation": 18010000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84590000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -228379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114684000, "free_cash_flow": 489277000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "402928000", "ebitda": "814986000", "netIncome": "102080000", "grossProfit": "942310000", "depreciation": "None", "totalRevenue": "1117602000", "costOfRevenue": "175292000", "interestIncome": "30000", "incomeBeforeTax": "135453000", "interestExpense": "267475000", "operatingIncome": "386120000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "33373000", "reportedCurrency": "USD", "netInterestIncome": "-267445000", "nonInterestIncome": "None", "operatingExpenses": "556190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175292000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "412058000", "sellingGeneralAndAdministrative": "151095000", "netIncomeFromContinuingOperations": "102080000" }, "balance": { "goodwill": "4363070000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "8220407000", "longTermDebt": "4879144000", "shortTermDebt": "20133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3285037000", "reportedCurrency": "USD", "retainedEarnings": "225112000", "totalLiabilities": "5875737000", "otherCurrentAssets": "34024000", "totalCurrentAssets": "319257000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7901150000", "currentAccountsPayable": "13005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4926002000", "totalShareholderEquity": "2344670000", "capitalLeaseObligations": "33608000", "otherCurrentLiabilities": "108770000", "totalCurrentLiabilities": "141908000", "otherNonCurrentLiabilities": "135000", "totalNonCurrentLiabilities": "5733829000", "cashAndShortTermInvestments": "185328000", "commonStockSharesOutstanding": "16288144", "intangibleAssetsExcludingGoodwill": "3285037000", "cashAndCashEquivalentsAtCarryingValue": "185328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "404687000", "capitalExpenditures": "84590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114684000", "cashflowFromInvestment": "-228379000", "stockBasedCompensation": "18010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103789000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "424317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 937763000, "cost_of_revenue": 318675000, "gross_profit": 619088000, "ebit": -211269000, "ebitda": 192410000, "pretax_income": -546907000, "tax_provision": -26343000, "net_income": -520564000, "net_income_to_common": -520564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126755000, "total_current_assets": 208854000, "total_assets": 8283578000, "short_term_debt": 6439000, "long_term_debt": null, "total_debt": 6439000, "total_liabilities": 5725713000, "total_equity": 2557865000, "shares_outstanding": 11769629, "goodwill_and_intangibles": 7841523000 }, "cash_flow": { "operating_cash_flow": 377374000, "capital_expenditure": 70813000, "free_cash_flow": 448187000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244759, "ticker_id": 876, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-211269000", "ebitda": "192410000", "netIncome": "-520564000", "grossProfit": "619088000", "depreciation": "None", "totalRevenue": "937763000", "costOfRevenue": "318675000", "interestIncome": "None", "incomeBeforeTax": "-546907000", "interestExpense": "335638000", "operatingIncome": "-131821000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-26343000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "750909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "403679000", "sellingGeneralAndAdministrative": "355635000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4257336000", "inventory": "None", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "8283578000", "longTermDebt": "None", "shortTermDebt": "6439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3584187000", "reportedCurrency": "None", "retainedEarnings": "116999000", "totalLiabilities": "5725713000", "otherCurrentAssets": "18901000", "totalCurrentAssets": "208854000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8074724000", "currentAccountsPayable": "15261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4612426000", "totalShareholderEquity": "2557865000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80622000", "totalCurrentLiabilities": "112498000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5613215000", "cashAndShortTermInvestments": "126755000", "commonStockSharesOutstanding": "11769629", "intangibleAssetsExcludingGoodwill": "3584187000", "cashAndCashEquivalentsAtCarryingValue": "126755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-520564000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "377374000", "capitalExpenditures": "70813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61599000", "cashflowFromInvestment": "-210845000", "stockBasedCompensation": "406054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403679000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 937763000, "cost_of_revenue": 318675000, "gross_profit": 619088000, "research_and_development": null, "selling_general_admin": 355635000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -211269000, "depreciation_amortisation": 403679000, "ebitda": 192410000, "interest_expense": 335638000, "interest_income": null, "other_non_operating": null, "pretax_income": -546907000, "tax_provision": -26343000, "effective_tax_rate": null, "net_income": -520564000, "net_income_continuing_ops": null, "net_income_to_common": -520564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126755000, "short_term_investments": null, "net_receivables": 63198000, "inventory": null, "other_current_assets": null, "total_current_assets": 208854000, "net_ppe": null, "goodwill": 4257336000, "intangible_assets": 3584187000, "goodwill_and_intangibles": 7841523000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8074724000, "total_assets": 8283578000, "short_term_debt": 6439000, "accounts_payable": 15261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112498000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5613215000, "total_liabilities": 5725713000, "total_debt": 6439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 116999000, "total_equity": 2557865000, "shares_outstanding": 11769629, "operating_cash_flow": 377374000, "stock_based_compensation": 406054000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -210845000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61599000, "free_cash_flow": 448187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-211269000", "ebitda": "192410000", "netIncome": "-520564000", "grossProfit": "619088000", "depreciation": "None", "totalRevenue": "937763000", "costOfRevenue": "318675000", "interestIncome": "None", "incomeBeforeTax": "-546907000", "interestExpense": "335638000", "operatingIncome": "-131821000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-26343000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "750909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "403679000", "sellingGeneralAndAdministrative": "355635000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4257336000", "inventory": "None", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "8283578000", "longTermDebt": "None", "shortTermDebt": "6439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3584187000", "reportedCurrency": "None", "retainedEarnings": "116999000", "totalLiabilities": "5725713000", "otherCurrentAssets": "18901000", "totalCurrentAssets": "208854000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8074724000", "currentAccountsPayable": "15261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4612426000", "totalShareholderEquity": "2557865000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80622000", "totalCurrentLiabilities": "112498000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5613215000", "cashAndShortTermInvestments": "126755000", "commonStockSharesOutstanding": "11769629", "intangibleAssetsExcludingGoodwill": "3584187000", "cashAndCashEquivalentsAtCarryingValue": "126755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-520564000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "377374000", "capitalExpenditures": "70813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61599000", "cashflowFromInvestment": "-210845000", "stockBasedCompensation": "406054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403679000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 982901000, "cost_of_revenue": 149607000, "gross_profit": 833294000, "ebit": 386855000, "ebitda": 786309000, "pretax_income": 10509000, "tax_provision": 799000, "net_income": 9710000, "net_income_to_common": 9710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21825000, "total_current_assets": 115614000, "total_assets": 8360411000, "short_term_debt": 9521000, "long_term_debt": null, "total_debt": 9521000, "total_liabilities": 6375193000, "total_equity": 1985218000, "shares_outstanding": 27500000, "goodwill_and_intangibles": 8028656000 }, "cash_flow": { "operating_cash_flow": 284313000, "capital_expenditure": 66414000, "free_cash_flow": 350727000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244763, "ticker_id": 876, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386855000", "ebitda": "786309000", "netIncome": "9710000", "grossProfit": "833294000", "depreciation": "None", "totalRevenue": "982901000", "costOfRevenue": "149607000", "interestIncome": "None", "incomeBeforeTax": "10509000", "interestExpense": "376346000", "operatingIncome": "368209000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "799000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "465085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399454000", "sellingGeneralAndAdministrative": "75225000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4142013000", "inventory": "None", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "8360411000", "longTermDebt": "None", "shortTermDebt": "9521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3886643000", "reportedCurrency": "None", "retainedEarnings": "637563000", "totalLiabilities": "6375193000", "otherCurrentAssets": "16718000", "totalCurrentAssets": "115614000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8244797000", "currentAccountsPayable": "9565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5429729000", "totalShareholderEquity": "1985218000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66318000", "totalCurrentLiabilities": "85786000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6289407000", "cashAndShortTermInvestments": "21825000", "commonStockSharesOutstanding": "27500000", "intangibleAssetsExcludingGoodwill": "3886643000", "cashAndCashEquivalentsAtCarryingValue": "21825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "284313000", "capitalExpenditures": "66414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201088000", "cashflowFromInvestment": "-66414000", "stockBasedCompensation": "-14880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "399454000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 982901000, "cost_of_revenue": 149607000, "gross_profit": 833294000, "research_and_development": null, "selling_general_admin": 75225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386855000, "depreciation_amortisation": 399454000, "ebitda": 786309000, "interest_expense": 376346000, "interest_income": null, "other_non_operating": null, "pretax_income": 10509000, "tax_provision": 799000, "effective_tax_rate": null, "net_income": 9710000, "net_income_continuing_ops": null, "net_income_to_common": 9710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21825000, "short_term_investments": null, "net_receivables": 77071000, "inventory": null, "other_current_assets": null, "total_current_assets": 115614000, "net_ppe": null, "goodwill": 4142013000, "intangible_assets": 3886643000, "goodwill_and_intangibles": 8028656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8244797000, "total_assets": 8360411000, "short_term_debt": 9521000, "accounts_payable": 9565000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85786000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6289407000, "total_liabilities": 6375193000, "total_debt": 9521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 637563000, "total_equity": 1985218000, "shares_outstanding": 27500000, "operating_cash_flow": 284313000, "stock_based_compensation": -14880000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66414000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66414000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201088000, "free_cash_flow": 350727000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "386855000", "ebitda": "786309000", "netIncome": "9710000", "grossProfit": "833294000", "depreciation": "None", "totalRevenue": "982901000", "costOfRevenue": "149607000", "interestIncome": "None", "incomeBeforeTax": "10509000", "interestExpense": "376346000", "operatingIncome": "368209000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "799000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "465085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399454000", "sellingGeneralAndAdministrative": "75225000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4142013000", "inventory": "None", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "8360411000", "longTermDebt": "None", "shortTermDebt": "9521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3886643000", "reportedCurrency": "None", "retainedEarnings": "637563000", "totalLiabilities": "6375193000", "otherCurrentAssets": "16718000", "totalCurrentAssets": "115614000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8244797000", "currentAccountsPayable": "9565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5429729000", "totalShareholderEquity": "1985218000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66318000", "totalCurrentLiabilities": "85786000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6289407000", "cashAndShortTermInvestments": "21825000", "commonStockSharesOutstanding": "27500000", "intangibleAssetsExcludingGoodwill": "3886643000", "cashAndCashEquivalentsAtCarryingValue": "21825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "284313000", "capitalExpenditures": "66414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201088000", "cashflowFromInvestment": "-66414000", "stockBasedCompensation": "-14880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "399454000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 1040883000, "cost_of_revenue": 149463000, "gross_profit": 891420000, "ebit": 427592000, "ebitda": 813913000, "pretax_income": 44331000, "tax_provision": 8108000, "net_income": 36223000, "net_income_to_common": 36223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 27500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 292303000, "capital_expenditure": 63556000, "free_cash_flow": 355859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244764, "ticker_id": 876, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "427592000", "ebitda": "813913000", "netIncome": "36223000", "grossProfit": "891420000", "depreciation": "None", "totalRevenue": "1040883000", "costOfRevenue": "149463000", "interestIncome": "None", "incomeBeforeTax": "44331000", "interestExpense": "383261000", "operatingIncome": "427541000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8108000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "463879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "386321000", "sellingGeneralAndAdministrative": "77558000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "27500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36223000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "292303000", "capitalExpenditures": "63556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245150000", "cashflowFromInvestment": "-63556000", "stockBasedCompensation": "4717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "386321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1040883000, "cost_of_revenue": 149463000, "gross_profit": 891420000, "research_and_development": null, "selling_general_admin": 77558000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 427592000, "depreciation_amortisation": 386321000, "ebitda": 813913000, "interest_expense": 383261000, "interest_income": null, "other_non_operating": null, "pretax_income": 44331000, "tax_provision": 8108000, "effective_tax_rate": null, "net_income": 36223000, "net_income_continuing_ops": null, "net_income_to_common": 36223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 27500000, "operating_cash_flow": 292303000, "stock_based_compensation": 4717000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63556000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -245150000, "free_cash_flow": 355859000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "427592000", "ebitda": "813913000", "netIncome": "36223000", "grossProfit": "891420000", "depreciation": "None", "totalRevenue": "1040883000", "costOfRevenue": "149463000", "interestIncome": "None", "incomeBeforeTax": "44331000", "interestExpense": "383261000", "operatingIncome": "427541000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8108000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "463879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "386321000", "sellingGeneralAndAdministrative": "77558000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "27500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36223000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "292303000", "capitalExpenditures": "63556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245150000", "cashflowFromInvestment": "-63556000", "stockBasedCompensation": "4717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "386321000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 244678000, "cost_of_revenue": 180171000, "gross_profit": 64507000, "ebit": 6677000, "ebitda": 118324000, "pretax_income": -92721000, "tax_provision": -19161000, "net_income": -73560000, "net_income_to_common": -73560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21327000, "total_current_assets": 242267000, "total_assets": 4839299000, "short_term_debt": 19597000, "long_term_debt": 4699253000, "total_debt": 4718850000, "total_liabilities": 5073713000, "total_equity": -241139000, "shares_outstanding": 16692340, "goodwill_and_intangibles": 4204549000 }, "cash_flow": { "operating_cash_flow": -48638000, "capital_expenditure": 46767000, "free_cash_flow": -1871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244732, "ticker_id": 876, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6677000", "ebitda": "118324000", "netIncome": "-73560000", "grossProfit": "64507000", "depreciation": "None", "totalRevenue": "244678000", "costOfRevenue": "180171000", "interestIncome": "182000", "incomeBeforeTax": "-92721000", "interestExpense": "97897000", "operatingIncome": "6677000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-19161000", "reportedCurrency": "USD", "netInterestIncome": "-99360000", "nonInterestIncome": "None", "operatingExpenses": "57830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111647000", "sellingGeneralAndAdministrative": "57830000", "netIncomeFromContinuingOperations": "-73560000" }, "balance": { "goodwill": "2405853000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4839299000", "longTermDebt": "4699253000", "shortTermDebt": "19597000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1798696000", "reportedCurrency": "USD", "retainedEarnings": "-2502980000", "totalLiabilities": "5073713000", "otherCurrentAssets": "80023000", "totalCurrentAssets": "242267000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4597032000", "currentAccountsPayable": "59176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4608910000", "totalShareholderEquity": "-241139000", "capitalLeaseObligations": "19967000", "otherCurrentLiabilities": "110791000", "totalCurrentLiabilities": "189564000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4884149000", "cashAndShortTermInvestments": "21327000", "commonStockSharesOutstanding": "16692340", "intangibleAssetsExcludingGoodwill": "1798696000", "cashAndCashEquivalentsAtCarryingValue": "21327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73560000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48638000", "capitalExpenditures": "46767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101792000", "cashflowFromInvestment": "-46767000", "stockBasedCompensation": "6895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244678000, "cost_of_revenue": 180171000, "gross_profit": 64507000, "research_and_development": null, "selling_general_admin": 57830000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6677000, "depreciation_amortisation": 111647000, "ebitda": 118324000, "interest_expense": 97897000, "interest_income": null, "other_non_operating": null, "pretax_income": -92721000, "tax_provision": -19161000, "effective_tax_rate": null, "net_income": -73560000, "net_income_continuing_ops": -73560000, "net_income_to_common": -73560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21327000, "short_term_investments": null, "net_receivables": 140917000, "inventory": null, "other_current_assets": null, "total_current_assets": 242267000, "net_ppe": null, "goodwill": 2405853000, "intangible_assets": 1798696000, "goodwill_and_intangibles": 4204549000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4597032000, "total_assets": 4839299000, "short_term_debt": 19597000, "accounts_payable": 59176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189564000, "long_term_debt": 4699253000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4884149000, "total_liabilities": 5073713000, "total_debt": 4718850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2502980000, "total_equity": -241139000, "shares_outstanding": 16692340, "operating_cash_flow": -48638000, "stock_based_compensation": 6895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46767000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 101792000, "free_cash_flow": -1871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6677000", "ebitda": "118324000", "netIncome": "-73560000", "grossProfit": "64507000", "depreciation": "None", "totalRevenue": "244678000", "costOfRevenue": "180171000", "interestIncome": "182000", "incomeBeforeTax": "-92721000", "interestExpense": "97897000", "operatingIncome": "6677000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-19161000", "reportedCurrency": "USD", "netInterestIncome": "-99360000", "nonInterestIncome": "None", "operatingExpenses": "57830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111647000", "sellingGeneralAndAdministrative": "57830000", "netIncomeFromContinuingOperations": "-73560000" }, "balance": { "goodwill": "2405853000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4839299000", "longTermDebt": "4699253000", "shortTermDebt": "19597000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1798696000", "reportedCurrency": "USD", "retainedEarnings": "-2502980000", "totalLiabilities": "5073713000", "otherCurrentAssets": "80023000", "totalCurrentAssets": "242267000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4597032000", "currentAccountsPayable": "59176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4608910000", "totalShareholderEquity": "-241139000", "capitalLeaseObligations": "19967000", "otherCurrentLiabilities": "110791000", "totalCurrentLiabilities": "189564000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4884149000", "cashAndShortTermInvestments": "21327000", "commonStockSharesOutstanding": "16692340", "intangibleAssetsExcludingGoodwill": "1798696000", "cashAndCashEquivalentsAtCarryingValue": "21327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73560000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48638000", "capitalExpenditures": "46767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101792000", "cashflowFromInvestment": "-46767000", "stockBasedCompensation": "6895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111647000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 246554000, "cost_of_revenue": 78034000, "gross_profit": 168520000, "ebit": -7509000, "ebitda": 104769000, "pretax_income": -106917000, "tax_provision": -26347000, "net_income": -80570000, "net_income_to_common": -80570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16814000, "total_current_assets": 224367000, "total_assets": 4888458000, "short_term_debt": 19395000, "long_term_debt": 4580440000, "total_debt": 4599835000, "total_liabilities": 5055633000, "total_equity": -173900000, "shares_outstanding": 16434919, "goodwill_and_intangibles": 4290457000 }, "cash_flow": { "operating_cash_flow": 66286000, "capital_expenditure": 29909000, "free_cash_flow": 96195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244733, "ticker_id": 876, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7509000", "ebitda": "104769000", "netIncome": "-80570000", "grossProfit": "168520000", "depreciation": "None", "totalRevenue": "246554000", "costOfRevenue": "78034000", "interestIncome": "279000", "incomeBeforeTax": "-106917000", "interestExpense": "99408000", "operatingIncome": "8671000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-26347000", "reportedCurrency": "USD", "netInterestIncome": "-99129000", "nonInterestIncome": "None", "operatingExpenses": "159849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112278000", "sellingGeneralAndAdministrative": "48111000", "netIncomeFromContinuingOperations": "-80570000" }, "balance": { "goodwill": "2405853000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4888458000", "longTermDebt": "4580440000", "shortTermDebt": "19395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1884604000", "reportedCurrency": "USD", "retainedEarnings": "-2429420000", "totalLiabilities": "5055633000", "otherCurrentAssets": "69375000", "totalCurrentAssets": "224367000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4664091000", "currentAccountsPayable": "60463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4632307000", "totalShareholderEquity": "-173900000", "capitalLeaseObligations": "20941000", "otherCurrentLiabilities": "181500000", "totalCurrentLiabilities": "261358000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4794275000", "cashAndShortTermInvestments": "16814000", "commonStockSharesOutstanding": "16434919", "intangibleAssetsExcludingGoodwill": "1884604000", "cashAndCashEquivalentsAtCarryingValue": "16814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66286000", "capitalExpenditures": "29909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53931000", "cashflowFromInvestment": "-34659000", "stockBasedCompensation": "7796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 246554000, "cost_of_revenue": 78034000, "gross_profit": 168520000, "research_and_development": null, "selling_general_admin": 48111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7509000, "depreciation_amortisation": 112278000, "ebitda": 104769000, "interest_expense": 99408000, "interest_income": null, "other_non_operating": null, "pretax_income": -106917000, "tax_provision": -26347000, "effective_tax_rate": null, "net_income": -80570000, "net_income_continuing_ops": -80570000, "net_income_to_common": -80570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16814000, "short_term_investments": null, "net_receivables": 138178000, "inventory": null, "other_current_assets": null, "total_current_assets": 224367000, "net_ppe": null, "goodwill": 2405853000, "intangible_assets": 1884604000, "goodwill_and_intangibles": 4290457000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4664091000, "total_assets": 4888458000, "short_term_debt": 19395000, "accounts_payable": 60463000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 261358000, "long_term_debt": 4580440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4794275000, "total_liabilities": 5055633000, "total_debt": 4599835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2429420000, "total_equity": -173900000, "shares_outstanding": 16434919, "operating_cash_flow": 66286000, "stock_based_compensation": 7796000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29909000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34659000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53931000, "free_cash_flow": 96195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7509000", "ebitda": "104769000", "netIncome": "-80570000", "grossProfit": "168520000", "depreciation": "None", "totalRevenue": "246554000", "costOfRevenue": "78034000", "interestIncome": "279000", "incomeBeforeTax": "-106917000", "interestExpense": "99408000", "operatingIncome": "8671000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-26347000", "reportedCurrency": "USD", "netInterestIncome": "-99129000", "nonInterestIncome": "None", "operatingExpenses": "159849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112278000", "sellingGeneralAndAdministrative": "48111000", "netIncomeFromContinuingOperations": "-80570000" }, "balance": { "goodwill": "2405853000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4888458000", "longTermDebt": "4580440000", "shortTermDebt": "19395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1884604000", "reportedCurrency": "USD", "retainedEarnings": "-2429420000", "totalLiabilities": "5055633000", "otherCurrentAssets": "69375000", "totalCurrentAssets": "224367000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4664091000", "currentAccountsPayable": "60463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4632307000", "totalShareholderEquity": "-173900000", "capitalLeaseObligations": "20941000", "otherCurrentLiabilities": "181500000", "totalCurrentLiabilities": "261358000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4794275000", "cashAndShortTermInvestments": "16814000", "commonStockSharesOutstanding": "16434919", "intangibleAssetsExcludingGoodwill": "1884604000", "cashAndCashEquivalentsAtCarryingValue": "16814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66286000", "capitalExpenditures": "29909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53931000", "cashflowFromInvestment": "-34659000", "stockBasedCompensation": "7796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111738000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 245959000, "cost_of_revenue": 62060000, "gross_profit": 183899000, "ebit": 55086999, "ebitda": 167025999, "pretax_income": -46145000, "tax_provision": 23607999, "net_income": -69753000, "net_income_to_common": -69753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50645000, "total_current_assets": 257458000, "total_assets": 4990301000, "short_term_debt": 19516000, "long_term_debt": 4616671000, "total_debt": 4636187000, "total_liabilities": 5092136000, "total_equity": -101835000, "shares_outstanding": 16480703, "goodwill_and_intangibles": 4371551000 }, "cash_flow": { "operating_cash_flow": 19857000, "capital_expenditure": 36203000, "free_cash_flow": 56060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244735, "ticker_id": 876, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55086999", "ebitda": "167025999", "netIncome": "-69753000", "grossProfit": "183899000", "depreciation": "None", "totalRevenue": "245959000", "costOfRevenue": "62060000", "interestIncome": "471000", "incomeBeforeTax": "-46145000", "interestExpense": "101232000", "operatingIncome": "10067000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23607999", "reportedCurrency": "USD", "netInterestIncome": "-100761000", "nonInterestIncome": "None", "operatingExpenses": "173832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111939000", "sellingGeneralAndAdministrative": "48010000", "netIncomeFromContinuingOperations": "-69753000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4990301000", "longTermDebt": "4616671000", "shortTermDebt": "19516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1968411000", "reportedCurrency": "USD", "retainedEarnings": "-2348850000", "totalLiabilities": "5092136000", "otherCurrentAssets": "64459000", "totalCurrentAssets": "257458000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4732843000", "currentAccountsPayable": "38926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4652507000", "totalShareholderEquity": "-101835000", "capitalLeaseObligations": "21065000", "otherCurrentLiabilities": "154875000", "totalCurrentLiabilities": "213317000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4878819000", "cashAndShortTermInvestments": "50645000", "commonStockSharesOutstanding": "16480703", "intangibleAssetsExcludingGoodwill": "1968411000", "cashAndCashEquivalentsAtCarryingValue": "50645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19857000", "capitalExpenditures": "36203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13630000", "cashflowFromInvestment": "-22870000", "stockBasedCompensation": "6991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245959000, "cost_of_revenue": 62060000, "gross_profit": 183899000, "research_and_development": null, "selling_general_admin": 48010000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55086999, "depreciation_amortisation": 111939000, "ebitda": 167025999, "interest_expense": 101232000, "interest_income": null, "other_non_operating": null, "pretax_income": -46145000, "tax_provision": 23607999, "effective_tax_rate": null, "net_income": -69753000, "net_income_continuing_ops": -69753000, "net_income_to_common": -69753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50645000, "short_term_investments": null, "net_receivables": 142354000, "inventory": null, "other_current_assets": null, "total_current_assets": 257458000, "net_ppe": null, "goodwill": 2403140000, "intangible_assets": 1968411000, "goodwill_and_intangibles": 4371551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4732843000, "total_assets": 4990301000, "short_term_debt": 19516000, "accounts_payable": 38926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213317000, "long_term_debt": 4616671000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4878819000, "total_liabilities": 5092136000, "total_debt": 4636187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2348850000, "total_equity": -101835000, "shares_outstanding": 16480703, "operating_cash_flow": 19857000, "stock_based_compensation": 6991000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36203000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22870000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13630000, "free_cash_flow": 56060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55086999", "ebitda": "167025999", "netIncome": "-69753000", "grossProfit": "183899000", "depreciation": "None", "totalRevenue": "245959000", "costOfRevenue": "62060000", "interestIncome": "471000", "incomeBeforeTax": "-46145000", "interestExpense": "101232000", "operatingIncome": "10067000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23607999", "reportedCurrency": "USD", "netInterestIncome": "-100761000", "nonInterestIncome": "None", "operatingExpenses": "173832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111939000", "sellingGeneralAndAdministrative": "48010000", "netIncomeFromContinuingOperations": "-69753000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4990301000", "longTermDebt": "4616671000", "shortTermDebt": "19516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1968411000", "reportedCurrency": "USD", "retainedEarnings": "-2348850000", "totalLiabilities": "5092136000", "otherCurrentAssets": "64459000", "totalCurrentAssets": "257458000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4732843000", "currentAccountsPayable": "38926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4652507000", "totalShareholderEquity": "-101835000", "capitalLeaseObligations": "21065000", "otherCurrentLiabilities": "154875000", "totalCurrentLiabilities": "213317000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4878819000", "cashAndShortTermInvestments": "50645000", "commonStockSharesOutstanding": "16480703", "intangibleAssetsExcludingGoodwill": "1968411000", "cashAndCashEquivalentsAtCarryingValue": "50645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19857000", "capitalExpenditures": "36203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13630000", "cashflowFromInvestment": "-22870000", "stockBasedCompensation": "6991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112618000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 241570000, "cost_of_revenue": 60823000, "gross_profit": 180747000, "ebit": 16814000, "ebitda": 128833000, "pretax_income": -82932000, "tax_provision": -20292000, "net_income": -62640000, "net_income_to_common": -62640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56390000, "total_current_assets": 247138000, "total_assets": 5071980000, "short_term_debt": 19156000, "long_term_debt": 4613078000, "total_debt": 4632234000, "total_liabilities": 5111888000, "total_equity": -39908000, "shares_outstanding": 16454000, "goodwill_and_intangibles": 4457521000 }, "cash_flow": { "operating_cash_flow": 61237000, "capital_expenditure": 24623000, "free_cash_flow": 85860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244736, "ticker_id": 876, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16814000", "ebitda": "128833000", "netIncome": "-62640000", "grossProfit": "180747000", "depreciation": "None", "totalRevenue": "241570000", "costOfRevenue": "60823000", "interestIncome": "323000", "incomeBeforeTax": "-82932000", "interestExpense": "99746000", "operatingIncome": "16578000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-20292000", "reportedCurrency": "USD", "netInterestIncome": "-99423000", "nonInterestIncome": "None", "operatingExpenses": "164169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112019000", "sellingGeneralAndAdministrative": "52937000", "netIncomeFromContinuingOperations": "-62640000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5071980000", "longTermDebt": "4613078000", "shortTermDebt": "19156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2054381000", "reportedCurrency": "USD", "retainedEarnings": "-2279097000", "totalLiabilities": "5111888000", "otherCurrentAssets": "48176000", "totalCurrentAssets": "247138000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4824842000", "currentAccountsPayable": "43431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4649441000", "totalShareholderEquity": "-39908000", "capitalLeaseObligations": "21673000", "otherCurrentLiabilities": "179646000", "totalCurrentLiabilities": "253142000", "otherNonCurrentLiabilities": "2584000", "totalNonCurrentLiabilities": "4858746000", "cashAndShortTermInvestments": "56390000", "commonStockSharesOutstanding": "16454000", "intangibleAssetsExcludingGoodwill": "2054381000", "cashAndCashEquivalentsAtCarryingValue": "56390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62640000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61237000", "capitalExpenditures": "24623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3226000", "cashflowFromInvestment": "-24623000", "stockBasedCompensation": "6706000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112019000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241570000, "cost_of_revenue": 60823000, "gross_profit": 180747000, "research_and_development": null, "selling_general_admin": 52937000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16814000, "depreciation_amortisation": 112019000, "ebitda": 128833000, "interest_expense": 99746000, "interest_income": null, "other_non_operating": null, "pretax_income": -82932000, "tax_provision": -20292000, "effective_tax_rate": null, "net_income": -62640000, "net_income_continuing_ops": -62640000, "net_income_to_common": -62640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56390000, "short_term_investments": null, "net_receivables": 142572000, "inventory": null, "other_current_assets": null, "total_current_assets": 247138000, "net_ppe": null, "goodwill": 2403140000, "intangible_assets": 2054381000, "goodwill_and_intangibles": 4457521000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4824842000, "total_assets": 5071980000, "short_term_debt": 19156000, "accounts_payable": 43431000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253142000, "long_term_debt": 4613078000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4858746000, "total_liabilities": 5111888000, "total_debt": 4632234000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2279097000, "total_equity": -39908000, "shares_outstanding": 16454000, "operating_cash_flow": 61237000, "stock_based_compensation": 6706000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24623000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3226000, "free_cash_flow": 85860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16814000", "ebitda": "128833000", "netIncome": "-62640000", "grossProfit": "180747000", "depreciation": "None", "totalRevenue": "241570000", "costOfRevenue": "60823000", "interestIncome": "323000", "incomeBeforeTax": "-82932000", "interestExpense": "99746000", "operatingIncome": "16578000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-20292000", "reportedCurrency": "USD", "netInterestIncome": "-99423000", "nonInterestIncome": "None", "operatingExpenses": "164169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112019000", "sellingGeneralAndAdministrative": "52937000", "netIncomeFromContinuingOperations": "-62640000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5071980000", "longTermDebt": "4613078000", "shortTermDebt": "19156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2054381000", "reportedCurrency": "USD", "retainedEarnings": "-2279097000", "totalLiabilities": "5111888000", "otherCurrentAssets": "48176000", "totalCurrentAssets": "247138000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4824842000", "currentAccountsPayable": "43431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4649441000", "totalShareholderEquity": "-39908000", "capitalLeaseObligations": "21673000", "otherCurrentLiabilities": "179646000", "totalCurrentLiabilities": "253142000", "otherNonCurrentLiabilities": "2584000", "totalNonCurrentLiabilities": "4858746000", "cashAndShortTermInvestments": "56390000", "commonStockSharesOutstanding": "16454000", "intangibleAssetsExcludingGoodwill": "2054381000", "cashAndCashEquivalentsAtCarryingValue": "56390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62640000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61237000", "capitalExpenditures": "24623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3226000", "cashflowFromInvestment": "-24623000", "stockBasedCompensation": "6706000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112019000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 231330000, "cost_of_revenue": 60436000, "gross_profit": 170894000, "ebit": 1768000, "ebitda": 113307000, "pretax_income": -89868000, "tax_provision": -18549000, "net_income": -71319000, "net_income_to_common": -71319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23129000, "total_current_assets": 184835000, "total_assets": 5084524000, "short_term_debt": 19297000, "long_term_debt": 4599673000, "total_debt": 4618970000, "total_liabilities": 5069699000, "total_equity": 14825000, "shares_outstanding": 16273000, "goodwill_and_intangibles": 4543492000 }, "cash_flow": { "operating_cash_flow": -30056000, "capital_expenditure": 38866000, "free_cash_flow": 8810000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244737, "ticker_id": 876, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1768000", "ebitda": "113307000", "netIncome": "-71319000", "grossProfit": "170894000", "depreciation": "None", "totalRevenue": "231330000", "costOfRevenue": "60436000", "interestIncome": "488000", "incomeBeforeTax": "-89868000", "interestExpense": "91636000", "operatingIncome": "9742000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-18549000", "reportedCurrency": "USD", "netInterestIncome": "-91148000", "nonInterestIncome": "None", "operatingExpenses": "161152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111539000", "sellingGeneralAndAdministrative": "50635000", "netIncomeFromContinuingOperations": "-71319000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5084524000", "longTermDebt": "4599673000", "shortTermDebt": "19297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2140352000", "reportedCurrency": "USD", "retainedEarnings": "-2216457000", "totalLiabilities": "5069699000", "otherCurrentAssets": "45128000", "totalCurrentAssets": "184835000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4899689000", "currentAccountsPayable": "34506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4631824000", "totalShareholderEquity": "14825000", "capitalLeaseObligations": "17461000", "otherCurrentLiabilities": "101280000", "totalCurrentLiabilities": "180472000", "otherNonCurrentLiabilities": "4198000", "totalNonCurrentLiabilities": "4889227000", "cashAndShortTermInvestments": "23129000", "commonStockSharesOutstanding": "16273000", "intangibleAssetsExcludingGoodwill": "2140352000", "cashAndCashEquivalentsAtCarryingValue": "23129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71319000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-30056000", "capitalExpenditures": "38866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73150000", "cashflowFromInvestment": "-38866000", "stockBasedCompensation": "6718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 231330000, "cost_of_revenue": 60436000, "gross_profit": 170894000, "research_and_development": null, "selling_general_admin": 50635000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1768000, "depreciation_amortisation": 111539000, "ebitda": 113307000, "interest_expense": 91636000, "interest_income": null, "other_non_operating": null, "pretax_income": -89868000, "tax_provision": -18549000, "effective_tax_rate": null, "net_income": -71319000, "net_income_continuing_ops": -71319000, "net_income_to_common": -71319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23129000, "short_term_investments": null, "net_receivables": 116578000, "inventory": null, "other_current_assets": null, "total_current_assets": 184835000, "net_ppe": null, "goodwill": 2403140000, "intangible_assets": 2140352000, "goodwill_and_intangibles": 4543492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4899689000, "total_assets": 5084524000, "short_term_debt": 19297000, "accounts_payable": 34506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180472000, "long_term_debt": 4599673000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4889227000, "total_liabilities": 5069699000, "total_debt": 4618970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2216457000, "total_equity": 14825000, "shares_outstanding": 16273000, "operating_cash_flow": -30056000, "stock_based_compensation": 6718000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38866000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38866000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73150000, "free_cash_flow": 8810000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1768000", "ebitda": "113307000", "netIncome": "-71319000", "grossProfit": "170894000", "depreciation": "None", "totalRevenue": "231330000", "costOfRevenue": "60436000", "interestIncome": "488000", "incomeBeforeTax": "-89868000", "interestExpense": "91636000", "operatingIncome": "9742000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-18549000", "reportedCurrency": "USD", "netInterestIncome": "-91148000", "nonInterestIncome": "None", "operatingExpenses": "161152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111539000", "sellingGeneralAndAdministrative": "50635000", "netIncomeFromContinuingOperations": "-71319000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5084524000", "longTermDebt": "4599673000", "shortTermDebt": "19297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2140352000", "reportedCurrency": "USD", "retainedEarnings": "-2216457000", "totalLiabilities": "5069699000", "otherCurrentAssets": "45128000", "totalCurrentAssets": "184835000", "currentLongTermDebt": "14690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4899689000", "currentAccountsPayable": "34506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4631824000", "totalShareholderEquity": "14825000", "capitalLeaseObligations": "17461000", "otherCurrentLiabilities": "101280000", "totalCurrentLiabilities": "180472000", "otherNonCurrentLiabilities": "4198000", "totalNonCurrentLiabilities": "4889227000", "cashAndShortTermInvestments": "23129000", "commonStockSharesOutstanding": "16273000", "intangibleAssetsExcludingGoodwill": "2140352000", "cashAndCashEquivalentsAtCarryingValue": "23129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71319000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-30056000", "capitalExpenditures": "38866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73150000", "cashflowFromInvestment": "-38866000", "stockBasedCompensation": "6718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111539000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 232145000, "cost_of_revenue": 57133000, "gross_profit": 175012000, "ebit": -104879000, "ebitda": 4896000, "pretax_income": -186131000, "tax_provision": -48166000, "net_income": -137965000, "net_income_to_common": -137965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16848000, "total_current_assets": 175515000, "total_assets": 5150827000, "short_term_debt": 17635000, "long_term_debt": 4509725000, "total_debt": 4527360000, "total_liabilities": 5066805000, "total_equity": 84022000, "shares_outstanding": 16147506, "goodwill_and_intangibles": 4629463000 }, "cash_flow": { "operating_cash_flow": -34028000, "capital_expenditure": 30434000, "free_cash_flow": -3594000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244738, "ticker_id": 876, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-104879000", "ebitda": "4896000", "netIncome": "-137965000", "grossProfit": "175012000", "depreciation": "None", "totalRevenue": "232145000", "costOfRevenue": "57133000", "interestIncome": "408000", "incomeBeforeTax": "-186131000", "interestExpense": "81252000", "operatingIncome": "-41358000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-48166000", "reportedCurrency": "USD", "netInterestIncome": "-80844000", "nonInterestIncome": "None", "operatingExpenses": "216370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109775000", "sellingGeneralAndAdministrative": "53083000", "netIncomeFromContinuingOperations": "-137965000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5150827000", "longTermDebt": "4509725000", "shortTermDebt": "17635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2226323000", "reportedCurrency": "USD", "retainedEarnings": "-2145138000", "totalLiabilities": "5066805000", "otherCurrentAssets": "47059000", "totalCurrentAssets": "175515000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4975312000", "currentAccountsPayable": "86327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4541217000", "totalShareholderEquity": "84022000", "capitalLeaseObligations": "18242000", "otherCurrentLiabilities": "109828000", "totalCurrentLiabilities": "213790000", "otherNonCurrentLiabilities": "3599000", "totalNonCurrentLiabilities": "4853015000", "cashAndShortTermInvestments": "16848000", "commonStockSharesOutstanding": "16147506", "intangibleAssetsExcludingGoodwill": "2226323000", "cashAndCashEquivalentsAtCarryingValue": "16848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-137965000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34028000", "capitalExpenditures": "30434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3034000", "cashflowFromInvestment": "-30434000", "stockBasedCompensation": "6816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109775000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 232145000, "cost_of_revenue": 57133000, "gross_profit": 175012000, "research_and_development": null, "selling_general_admin": 53083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -104879000, "depreciation_amortisation": 109775000, "ebitda": 4896000, "interest_expense": 81252000, "interest_income": null, "other_non_operating": null, "pretax_income": -186131000, "tax_provision": -48166000, "effective_tax_rate": null, "net_income": -137965000, "net_income_continuing_ops": -137965000, "net_income_to_common": -137965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16848000, "short_term_investments": null, "net_receivables": 111608000, "inventory": null, "other_current_assets": null, "total_current_assets": 175515000, "net_ppe": null, "goodwill": 2403140000, "intangible_assets": 2226323000, "goodwill_and_intangibles": 4629463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4975312000, "total_assets": 5150827000, "short_term_debt": 17635000, "accounts_payable": 86327000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213790000, "long_term_debt": 4509725000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4853015000, "total_liabilities": 5066805000, "total_debt": 4527360000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2145138000, "total_equity": 84022000, "shares_outstanding": 16147506, "operating_cash_flow": -34028000, "stock_based_compensation": 6816000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3034000, "free_cash_flow": -3594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-104879000", "ebitda": "4896000", "netIncome": "-137965000", "grossProfit": "175012000", "depreciation": "None", "totalRevenue": "232145000", "costOfRevenue": "57133000", "interestIncome": "408000", "incomeBeforeTax": "-186131000", "interestExpense": "81252000", "operatingIncome": "-41358000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-48166000", "reportedCurrency": "USD", "netInterestIncome": "-80844000", "nonInterestIncome": "None", "operatingExpenses": "216370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109775000", "sellingGeneralAndAdministrative": "53083000", "netIncomeFromContinuingOperations": "-137965000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5150827000", "longTermDebt": "4509725000", "shortTermDebt": "17635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2226323000", "reportedCurrency": "USD", "retainedEarnings": "-2145138000", "totalLiabilities": "5066805000", "otherCurrentAssets": "47059000", "totalCurrentAssets": "175515000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4975312000", "currentAccountsPayable": "86327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4541217000", "totalShareholderEquity": "84022000", "capitalLeaseObligations": "18242000", "otherCurrentLiabilities": "109828000", "totalCurrentLiabilities": "213790000", "otherNonCurrentLiabilities": "3599000", "totalNonCurrentLiabilities": "4853015000", "cashAndShortTermInvestments": "16848000", "commonStockSharesOutstanding": "16147506", "intangibleAssetsExcludingGoodwill": "2226323000", "cashAndCashEquivalentsAtCarryingValue": "16848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-137965000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34028000", "capitalExpenditures": "30434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3034000", "cashflowFromInvestment": "-30434000", "stockBasedCompensation": "6816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109775000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 230495000, "cost_of_revenue": 60825000, "gross_profit": 169670000, "ebit": -336878000, "ebitda": -227288000, "pretax_income": -418670000, "tax_provision": -27220000, "net_income": -391450000, "net_income_to_common": -391450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86598000, "total_current_assets": 211530000, "total_assets": 5319204000, "short_term_debt": 17835000, "long_term_debt": 4510245000, "total_debt": 4528080000, "total_liabilities": 5111642000, "total_equity": 207562000, "shares_outstanding": 16144000, "goodwill_and_intangibles": 4769934000 }, "cash_flow": { "operating_cash_flow": 72842000, "capital_expenditure": 31700000, "free_cash_flow": 104542000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244740, "ticker_id": 876, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-336878000", "ebitda": "-227288000", "netIncome": "-391450000", "grossProfit": "169670000", "depreciation": "None", "totalRevenue": "230495000", "costOfRevenue": "60825000", "interestIncome": "1245000", "incomeBeforeTax": "-418670000", "interestExpense": "81792000", "operatingIncome": "-338210000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-27220000", "reportedCurrency": "USD", "netInterestIncome": "-80547000", "nonInterestIncome": "None", "operatingExpenses": "507880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109590000", "sellingGeneralAndAdministrative": "37725000", "netIncomeFromContinuingOperations": "-391450000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5319204000", "longTermDebt": "4510245000", "shortTermDebt": "17835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2366794000", "reportedCurrency": "USD", "retainedEarnings": "-2007173000", "totalLiabilities": "5111642000", "otherCurrentAssets": "28825000", "totalCurrentAssets": "211530000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5107674000", "currentAccountsPayable": "22547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4537796000", "totalShareholderEquity": "207562000", "capitalLeaseObligations": "14301000", "otherCurrentLiabilities": "152992000", "totalCurrentLiabilities": "201497000", "otherNonCurrentLiabilities": "11675000", "totalNonCurrentLiabilities": "4910145000", "cashAndShortTermInvestments": "86598000", "commonStockSharesOutstanding": "16144000", "intangibleAssetsExcludingGoodwill": "2366794000", "cashAndCashEquivalentsAtCarryingValue": "86598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-391450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72842000", "capitalExpenditures": "31700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3143000", "cashflowFromInvestment": "-31700000", "stockBasedCompensation": "6818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 230495000, "cost_of_revenue": 60825000, "gross_profit": 169670000, "research_and_development": null, "selling_general_admin": 37725000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -336878000, "depreciation_amortisation": 109590000, "ebitda": -227288000, "interest_expense": 81792000, "interest_income": null, "other_non_operating": null, "pretax_income": -418670000, "tax_provision": -27220000, "effective_tax_rate": null, "net_income": -391450000, "net_income_continuing_ops": -391450000, "net_income_to_common": -391450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86598000, "short_term_investments": null, "net_receivables": 96107000, "inventory": null, "other_current_assets": null, "total_current_assets": 211530000, "net_ppe": null, "goodwill": 2403140000, "intangible_assets": 2366794000, "goodwill_and_intangibles": 4769934000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5107674000, "total_assets": 5319204000, "short_term_debt": 17835000, "accounts_payable": 22547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201497000, "long_term_debt": 4510245000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4910145000, "total_liabilities": 5111642000, "total_debt": 4528080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2007173000, "total_equity": 207562000, "shares_outstanding": 16144000, "operating_cash_flow": 72842000, "stock_based_compensation": 6818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3143000, "free_cash_flow": 104542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-336878000", "ebitda": "-227288000", "netIncome": "-391450000", "grossProfit": "169670000", "depreciation": "None", "totalRevenue": "230495000", "costOfRevenue": "60825000", "interestIncome": "1245000", "incomeBeforeTax": "-418670000", "interestExpense": "81792000", "operatingIncome": "-338210000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-27220000", "reportedCurrency": "USD", "netInterestIncome": "-80547000", "nonInterestIncome": "None", "operatingExpenses": "507880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109590000", "sellingGeneralAndAdministrative": "37725000", "netIncomeFromContinuingOperations": "-391450000" }, "balance": { "goodwill": "2403140000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5319204000", "longTermDebt": "4510245000", "shortTermDebt": "17835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2366794000", "reportedCurrency": "USD", "retainedEarnings": "-2007173000", "totalLiabilities": "5111642000", "otherCurrentAssets": "28825000", "totalCurrentAssets": "211530000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5107674000", "currentAccountsPayable": "22547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4537796000", "totalShareholderEquity": "207562000", "capitalLeaseObligations": "14301000", "otherCurrentLiabilities": "152992000", "totalCurrentLiabilities": "201497000", "otherNonCurrentLiabilities": "11675000", "totalNonCurrentLiabilities": "4910145000", "cashAndShortTermInvestments": "86598000", "commonStockSharesOutstanding": "16144000", "intangibleAssetsExcludingGoodwill": "2366794000", "cashAndCashEquivalentsAtCarryingValue": "86598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-391450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72842000", "capitalExpenditures": "31700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3143000", "cashflowFromInvestment": "-31700000", "stockBasedCompensation": "6818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109590000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 233476000, "cost_of_revenue": 61369000, "gross_profit": 172107000, "ebit": -523117000, "ebitda": -414269000, "pretax_income": -604246000, "tax_provision": -27519000, "net_income": -576727000, "net_income_to_common": -576727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48767000, "total_current_assets": 192258000, "total_assets": 5742279000, "short_term_debt": 18068000, "long_term_debt": 4510765000, "total_debt": 4528833000, "total_liabilities": 5138915000, "total_equity": 603364000, "shares_outstanding": 16116995, "goodwill_and_intangibles": 5217516000 }, "cash_flow": { "operating_cash_flow": 18471000, "capital_expenditure": 25445000, "free_cash_flow": 43916000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244741, "ticker_id": 876, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-523117000", "ebitda": "-414269000", "netIncome": "-576727000", "grossProfit": "172107000", "depreciation": "None", "totalRevenue": "233476000", "costOfRevenue": "61369000", "interestIncome": "551000", "incomeBeforeTax": "-604246000", "interestExpense": "81129000", "operatingIncome": "-523927000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-27519000", "reportedCurrency": "USD", "netInterestIncome": "-80578000", "nonInterestIncome": "None", "operatingExpenses": "696034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108848000", "sellingGeneralAndAdministrative": "34551000", "netIncomeFromContinuingOperations": "-576727000" }, "balance": { "goodwill": "2758951000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "5742279000", "longTermDebt": "4510765000", "shortTermDebt": "18068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2458565000", "reportedCurrency": "USD", "retainedEarnings": "-1615723000", "totalLiabilities": "5138915000", "otherCurrentAssets": "48362000", "totalCurrentAssets": "192258000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95129000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5550021000", "currentAccountsPayable": "22287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4543491000", "totalShareholderEquity": "603364000", "capitalLeaseObligations": "19476000", "otherCurrentLiabilities": "127692000", "totalCurrentLiabilities": "180837000", "otherNonCurrentLiabilities": "4507000", "totalNonCurrentLiabilities": "4958078000", "cashAndShortTermInvestments": "48767000", "commonStockSharesOutstanding": "16116995", "intangibleAssetsExcludingGoodwill": "2458565000", "cashAndCashEquivalentsAtCarryingValue": "48767000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-576727000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18471000", "capitalExpenditures": "25445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3035000", "cashflowFromInvestment": "-25445000", "stockBasedCompensation": "7317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233476000, "cost_of_revenue": 61369000, "gross_profit": 172107000, "research_and_development": null, "selling_general_admin": 34551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -523117000, "depreciation_amortisation": 108848000, "ebitda": -414269000, "interest_expense": 81129000, "interest_income": null, "other_non_operating": null, "pretax_income": -604246000, "tax_provision": -27519000, "effective_tax_rate": null, "net_income": -576727000, "net_income_continuing_ops": -576727000, "net_income_to_common": -576727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48767000, "short_term_investments": null, "net_receivables": 95129000, "inventory": null, "other_current_assets": null, "total_current_assets": 192258000, "net_ppe": null, "goodwill": 2758951000, "intangible_assets": 2458565000, "goodwill_and_intangibles": 5217516000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5550021000, "total_assets": 5742279000, "short_term_debt": 18068000, "accounts_payable": 22287000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180837000, "long_term_debt": 4510765000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4958078000, "total_liabilities": 5138915000, "total_debt": 4528833000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1615723000, "total_equity": 603364000, "shares_outstanding": 16116995, "operating_cash_flow": 18471000, "stock_based_compensation": 7317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25445000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3035000, "free_cash_flow": 43916000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-523117000", "ebitda": "-414269000", "netIncome": "-576727000", "grossProfit": "172107000", "depreciation": "None", "totalRevenue": "233476000", "costOfRevenue": "61369000", "interestIncome": "551000", "incomeBeforeTax": "-604246000", "interestExpense": "81129000", "operatingIncome": "-523927000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-27519000", "reportedCurrency": "USD", "netInterestIncome": "-80578000", "nonInterestIncome": "None", "operatingExpenses": "696034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108848000", "sellingGeneralAndAdministrative": "34551000", "netIncomeFromContinuingOperations": "-576727000" }, "balance": { "goodwill": "2758951000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "5742279000", "longTermDebt": "4510765000", "shortTermDebt": "18068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2458565000", "reportedCurrency": "USD", "retainedEarnings": "-1615723000", "totalLiabilities": "5138915000", "otherCurrentAssets": "48362000", "totalCurrentAssets": "192258000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95129000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5550021000", "currentAccountsPayable": "22287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4543491000", "totalShareholderEquity": "603364000", "capitalLeaseObligations": "19476000", "otherCurrentLiabilities": "127692000", "totalCurrentLiabilities": "180837000", "otherNonCurrentLiabilities": "4507000", "totalNonCurrentLiabilities": "4958078000", "cashAndShortTermInvestments": "48767000", "commonStockSharesOutstanding": "16116995", "intangibleAssetsExcludingGoodwill": "2458565000", "cashAndCashEquivalentsAtCarryingValue": "48767000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-576727000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18471000", "capitalExpenditures": "25445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3035000", "cashflowFromInvestment": "-25445000", "stockBasedCompensation": "7317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108848000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 234508000, "cost_of_revenue": 60077000, "gross_profit": 174431000, "ebit": -479467000, "ebitda": -371243000, "pretax_income": -561665000, "tax_provision": -21976000, "net_income": -539689000, "net_income_to_common": -539689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58695000, "total_current_assets": 189510000, "total_assets": 6366695000, "short_term_debt": 17968000, "long_term_debt": 4511297000, "total_debt": 4529265000, "total_liabilities": 5196313000, "total_equity": 1170382000, "shares_outstanding": 16158356, "goodwill_and_intangibles": 5857188000 }, "cash_flow": { "operating_cash_flow": 49716000, "capital_expenditure": 30544000, "free_cash_flow": 80260000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244742, "ticker_id": 876, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-479467000", "ebitda": "-371243000", "netIncome": "-539689000", "grossProfit": "174431000", "depreciation": "None", "totalRevenue": "234508000", "costOfRevenue": "60077000", "interestIncome": "926000", "incomeBeforeTax": "-561665000", "interestExpense": "82198000", "operatingIncome": "-486436000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-21976000", "reportedCurrency": "USD", "netInterestIncome": "-81272000", "nonInterestIncome": "None", "operatingExpenses": "660867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108224000", "sellingGeneralAndAdministrative": "34857000", "netIncomeFromContinuingOperations": "-539689000" }, "balance": { "goodwill": "3312652000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "6366695000", "longTermDebt": "4511297000", "shortTermDebt": "17968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2544536000", "reportedCurrency": "USD", "retainedEarnings": "-1038996000", "totalLiabilities": "5196313000", "otherCurrentAssets": "48372000", "totalCurrentAssets": "189510000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6177185000", "currentAccountsPayable": "18038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4545167000", "totalShareholderEquity": "1170382000", "capitalLeaseObligations": "20620000", "otherCurrentLiabilities": "126479000", "totalCurrentLiabilities": "194112000", "otherNonCurrentLiabilities": "7112000", "totalNonCurrentLiabilities": "5002201000", "cashAndShortTermInvestments": "58695000", "commonStockSharesOutstanding": "16158356", "intangibleAssetsExcludingGoodwill": "2544536000", "cashAndCashEquivalentsAtCarryingValue": "58695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-539689000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49716000", "capitalExpenditures": "30544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31488000", "cashflowFromInvestment": "-30544000", "stockBasedCompensation": "5694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 234508000, "cost_of_revenue": 60077000, "gross_profit": 174431000, "research_and_development": null, "selling_general_admin": 34857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -479467000, "depreciation_amortisation": 108224000, "ebitda": -371243000, "interest_expense": 82198000, "interest_income": null, "other_non_operating": null, "pretax_income": -561665000, "tax_provision": -21976000, "effective_tax_rate": null, "net_income": -539689000, "net_income_continuing_ops": -539689000, "net_income_to_common": -539689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58695000, "short_term_investments": null, "net_receivables": 82443000, "inventory": null, "other_current_assets": null, "total_current_assets": 189510000, "net_ppe": null, "goodwill": 3312652000, "intangible_assets": 2544536000, "goodwill_and_intangibles": 5857188000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6177185000, "total_assets": 6366695000, "short_term_debt": 17968000, "accounts_payable": 18038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194112000, "long_term_debt": 4511297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5002201000, "total_liabilities": 5196313000, "total_debt": 4529265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1038996000, "total_equity": 1170382000, "shares_outstanding": 16158356, "operating_cash_flow": 49716000, "stock_based_compensation": 5694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30544000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31488000, "free_cash_flow": 80260000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-479467000", "ebitda": "-371243000", "netIncome": "-539689000", "grossProfit": "174431000", "depreciation": "None", "totalRevenue": "234508000", "costOfRevenue": "60077000", "interestIncome": "926000", "incomeBeforeTax": "-561665000", "interestExpense": "82198000", "operatingIncome": "-486436000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-21976000", "reportedCurrency": "USD", "netInterestIncome": "-81272000", "nonInterestIncome": "None", "operatingExpenses": "660867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108224000", "sellingGeneralAndAdministrative": "34857000", "netIncomeFromContinuingOperations": "-539689000" }, "balance": { "goodwill": "3312652000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "6366695000", "longTermDebt": "4511297000", "shortTermDebt": "17968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2544536000", "reportedCurrency": "USD", "retainedEarnings": "-1038996000", "totalLiabilities": "5196313000", "otherCurrentAssets": "48372000", "totalCurrentAssets": "189510000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6177185000", "currentAccountsPayable": "18038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4545167000", "totalShareholderEquity": "1170382000", "capitalLeaseObligations": "20620000", "otherCurrentLiabilities": "126479000", "totalCurrentLiabilities": "194112000", "otherNonCurrentLiabilities": "7112000", "totalNonCurrentLiabilities": "5002201000", "cashAndShortTermInvestments": "58695000", "commonStockSharesOutstanding": "16158356", "intangibleAssetsExcludingGoodwill": "2544536000", "cashAndCashEquivalentsAtCarryingValue": "58695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-539689000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49716000", "capitalExpenditures": "30544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31488000", "cashflowFromInvestment": "-30544000", "stockBasedCompensation": "5694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108224000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 244135000, "cost_of_revenue": 60662000, "gross_profit": 183473000, "ebit": 51228000, "ebitda": 159268000, "pretax_income": -31777000, "tax_provision": -386000, "net_income": -31391000, "net_income_to_common": -31391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71547000, "total_current_assets": 193593000, "total_assets": 6964687000, "short_term_debt": 18042000, "long_term_debt": 4532733000, "total_debt": 4550775000, "total_liabilities": 5255563000, "total_equity": 1709124000, "shares_outstanding": 16128366, "goodwill_and_intangibles": 6462209000 }, "cash_flow": { "operating_cash_flow": 27702000, "capital_expenditure": 31343000, "free_cash_flow": 59045000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244743, "ticker_id": 876, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51228000", "ebitda": "159268000", "netIncome": "-31391000", "grossProfit": "183473000", "depreciation": "None", "totalRevenue": "244135000", "costOfRevenue": "60662000", "interestIncome": "1123000", "incomeBeforeTax": "-31777000", "interestExpense": "83005000", "operatingIncome": "40812000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-386000", "reportedCurrency": "USD", "netInterestIncome": "-81882000", "nonInterestIncome": "None", "operatingExpenses": "142661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108040000", "sellingGeneralAndAdministrative": "36102000", "netIncomeFromContinuingOperations": "-31391000" }, "balance": { "goodwill": "3829002000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "6964687000", "longTermDebt": "4532733000", "shortTermDebt": "18042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2633207000", "reportedCurrency": "USD", "retainedEarnings": "-499307000", "totalLiabilities": "5255563000", "otherCurrentAssets": "37291000", "totalCurrentAssets": "193593000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6771094000", "currentAccountsPayable": "19590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4567899000", "totalShareholderEquity": "1709124000", "capitalLeaseObligations": "21916000", "otherCurrentLiabilities": "129107000", "totalCurrentLiabilities": "166739000", "otherNonCurrentLiabilities": "16783000", "totalNonCurrentLiabilities": "5088824000", "cashAndShortTermInvestments": "71547000", "commonStockSharesOutstanding": "16128366", "intangibleAssetsExcludingGoodwill": "2633207000", "cashAndCashEquivalentsAtCarryingValue": "71547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27702000", "capitalExpenditures": "31343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22479000", "cashflowFromInvestment": "-31343000", "stockBasedCompensation": "4661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2078000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244135000, "cost_of_revenue": 60662000, "gross_profit": 183473000, "research_and_development": null, "selling_general_admin": 36102000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51228000, "depreciation_amortisation": 108040000, "ebitda": 159268000, "interest_expense": 83005000, "interest_income": null, "other_non_operating": null, "pretax_income": -31777000, "tax_provision": -386000, "effective_tax_rate": null, "net_income": -31391000, "net_income_continuing_ops": -31391000, "net_income_to_common": -31391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71547000, "short_term_investments": null, "net_receivables": 84755000, "inventory": null, "other_current_assets": null, "total_current_assets": 193593000, "net_ppe": null, "goodwill": 3829002000, "intangible_assets": 2633207000, "goodwill_and_intangibles": 6462209000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6771094000, "total_assets": 6964687000, "short_term_debt": 18042000, "accounts_payable": 19590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166739000, "long_term_debt": 4532733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5088824000, "total_liabilities": 5255563000, "total_debt": 4550775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -499307000, "total_equity": 1709124000, "shares_outstanding": 16128366, "operating_cash_flow": 27702000, "stock_based_compensation": 4661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31343000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31343000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22479000, "free_cash_flow": 59045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51228000", "ebitda": "159268000", "netIncome": "-31391000", "grossProfit": "183473000", "depreciation": "None", "totalRevenue": "244135000", "costOfRevenue": "60662000", "interestIncome": "1123000", "incomeBeforeTax": "-31777000", "interestExpense": "83005000", "operatingIncome": "40812000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-386000", "reportedCurrency": "USD", "netInterestIncome": "-81882000", "nonInterestIncome": "None", "operatingExpenses": "142661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108040000", "sellingGeneralAndAdministrative": "36102000", "netIncomeFromContinuingOperations": "-31391000" }, "balance": { "goodwill": "3829002000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "6964687000", "longTermDebt": "4532733000", "shortTermDebt": "18042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2633207000", "reportedCurrency": "USD", "retainedEarnings": "-499307000", "totalLiabilities": "5255563000", "otherCurrentAssets": "37291000", "totalCurrentAssets": "193593000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6771094000", "currentAccountsPayable": "19590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4567899000", "totalShareholderEquity": "1709124000", "capitalLeaseObligations": "21916000", "otherCurrentLiabilities": "129107000", "totalCurrentLiabilities": "166739000", "otherNonCurrentLiabilities": "16783000", "totalNonCurrentLiabilities": "5088824000", "cashAndShortTermInvestments": "71547000", "commonStockSharesOutstanding": "16128366", "intangibleAssetsExcludingGoodwill": "2633207000", "cashAndCashEquivalentsAtCarryingValue": "71547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27702000", "capitalExpenditures": "31343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22479000", "cashflowFromInvestment": "-31343000", "stockBasedCompensation": "4661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2078000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108040000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 242804000, "cost_of_revenue": 60949000, "gross_profit": 181855000, "ebit": 53280000, "ebitda": 160301000, "pretax_income": -31020000, "tax_provision": -6875000, "net_income": -24145000, "net_income_to_common": -24145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101320000, "total_current_assets": 211665000, "total_assets": 7057819000, "short_term_debt": 18185000, "long_term_debt": null, "total_debt": 18185000, "total_liabilities": 5308231000, "total_equity": 1749588000, "shares_outstanding": 16161095, "goodwill_and_intangibles": 6548179000 }, "cash_flow": { "operating_cash_flow": 72118000, "capital_expenditure": 22414000, "free_cash_flow": 94532000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244745, "ticker_id": 876, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53280000", "ebitda": "160301000", "netIncome": "-24145000", "grossProfit": "181855000", "depreciation": "None", "totalRevenue": "242804000", "costOfRevenue": "60949000", "interestIncome": "None", "incomeBeforeTax": "-31020000", "interestExpense": "84300000", "operatingIncome": "39519000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6875000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "142336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107021000", "sellingGeneralAndAdministrative": "36510000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3829002000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "7057819000", "longTermDebt": "None", "shortTermDebt": "18185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2719177000", "reportedCurrency": "None", "retainedEarnings": "-467916000", "totalLiabilities": "5308231000", "otherCurrentAssets": "41006000", "totalCurrentAssets": "211665000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6846154000", "currentAccountsPayable": "14402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4594704000", "totalShareholderEquity": "1749588000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "139100000", "totalCurrentLiabilities": "171687000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5136544000", "cashAndShortTermInvestments": "101320000", "commonStockSharesOutstanding": "16161095", "intangibleAssetsExcludingGoodwill": "2719177000", "cashAndCashEquivalentsAtCarryingValue": "101320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24145000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "72118000", "capitalExpenditures": "22414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38338000", "cashflowFromInvestment": "-22060000", "stockBasedCompensation": "4835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 242804000, "cost_of_revenue": 60949000, "gross_profit": 181855000, "research_and_development": null, "selling_general_admin": 36510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53280000, "depreciation_amortisation": 107021000, "ebitda": 160301000, "interest_expense": 84300000, "interest_income": null, "other_non_operating": null, "pretax_income": -31020000, "tax_provision": -6875000, "effective_tax_rate": null, "net_income": -24145000, "net_income_continuing_ops": null, "net_income_to_common": -24145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101320000, "short_term_investments": null, "net_receivables": 69339000, "inventory": null, "other_current_assets": null, "total_current_assets": 211665000, "net_ppe": null, "goodwill": 3829002000, "intangible_assets": 2719177000, "goodwill_and_intangibles": 6548179000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6846154000, "total_assets": 7057819000, "short_term_debt": 18185000, "accounts_payable": 14402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171687000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5136544000, "total_liabilities": 5308231000, "total_debt": 18185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -467916000, "total_equity": 1749588000, "shares_outstanding": 16161095, "operating_cash_flow": 72118000, "stock_based_compensation": 4835000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22414000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38338000, "free_cash_flow": 94532000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53280000", "ebitda": "160301000", "netIncome": "-24145000", "grossProfit": "181855000", "depreciation": "None", "totalRevenue": "242804000", "costOfRevenue": "60949000", "interestIncome": "None", "incomeBeforeTax": "-31020000", "interestExpense": "84300000", "operatingIncome": "39519000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6875000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "142336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107021000", "sellingGeneralAndAdministrative": "36510000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3829002000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "7057819000", "longTermDebt": "None", "shortTermDebt": "18185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2719177000", "reportedCurrency": "None", "retainedEarnings": "-467916000", "totalLiabilities": "5308231000", "otherCurrentAssets": "41006000", "totalCurrentAssets": "211665000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6846154000", "currentAccountsPayable": "14402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4594704000", "totalShareholderEquity": "1749588000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "139100000", "totalCurrentLiabilities": "171687000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5136544000", "cashAndShortTermInvestments": "101320000", "commonStockSharesOutstanding": "16161095", "intangibleAssetsExcludingGoodwill": "2719177000", "cashAndCashEquivalentsAtCarryingValue": "101320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24145000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "72118000", "capitalExpenditures": "22414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38338000", "cashflowFromInvestment": "-22060000", "stockBasedCompensation": "4835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107021000", "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": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "income_statement": { "revenue": 237991000, "cost_of_revenue": 59007000, "gross_profit": 178984000, "ebit": 36310000, "ebitda": 142299000, "pretax_income": -46165000, "tax_provision": -9795000, "net_income": -36370000, "net_income_to_common": -36370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89757000, "total_current_assets": 209028000, "total_assets": 7136390000, "short_term_debt": 18572000, "long_term_debt": null, "total_debt": 18572000, "total_liabilities": 5367870000, "total_equity": 1768520000, "shares_outstanding": 16083483, "goodwill_and_intangibles": 6634504000 }, "cash_flow": { "operating_cash_flow": 7685000, "capital_expenditure": 31994000, "free_cash_flow": 39679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244746, "ticker_id": 876, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:17.533250+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36310000", "ebitda": "142299000", "netIncome": "-36370000", "grossProfit": "178984000", "depreciation": "None", "totalRevenue": "237991000", "costOfRevenue": "59007000", "interestIncome": "None", "incomeBeforeTax": "-46165000", "interestExpense": "82475000", "operatingIncome": "34707000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9795000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "144277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105989000", "sellingGeneralAndAdministrative": "32932000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3829356000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "7136390000", "longTermDebt": "None", "shortTermDebt": "18572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2805148000", "reportedCurrency": "None", "retainedEarnings": "-443771000", "totalLiabilities": "5367870000", "otherCurrentAssets": "49367000", "totalCurrentAssets": "209028000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6927362000", "currentAccountsPayable": "15489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4641871000", "totalShareholderEquity": "1768520000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113343000", "totalCurrentLiabilities": "147404000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5220466000", "cashAndShortTermInvestments": "89757000", "commonStockSharesOutstanding": "16083483", "intangibleAssetsExcludingGoodwill": "2805148000", "cashAndCashEquivalentsAtCarryingValue": "89757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36370000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "7685000", "capitalExpenditures": "31994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10739000", "cashflowFromInvestment": "-173288000", "stockBasedCompensation": "4827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 237991000, "cost_of_revenue": 59007000, "gross_profit": 178984000, "research_and_development": null, "selling_general_admin": 32932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36310000, "depreciation_amortisation": 105989000, "ebitda": 142299000, "interest_expense": 82475000, "interest_income": null, "other_non_operating": null, "pretax_income": -46165000, "tax_provision": -9795000, "effective_tax_rate": null, "net_income": -36370000, "net_income_continuing_ops": null, "net_income_to_common": -36370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89757000, "short_term_investments": null, "net_receivables": 69904000, "inventory": null, "other_current_assets": null, "total_current_assets": 209028000, "net_ppe": null, "goodwill": 3829356000, "intangible_assets": 2805148000, "goodwill_and_intangibles": 6634504000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6927362000, "total_assets": 7136390000, "short_term_debt": 18572000, "accounts_payable": 15489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147404000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5220466000, "total_liabilities": 5367870000, "total_debt": 18572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -443771000, "total_equity": 1768520000, "shares_outstanding": 16083483, "operating_cash_flow": 7685000, "stock_based_compensation": 4827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31994000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10739000, "free_cash_flow": 39679000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36310000", "ebitda": "142299000", "netIncome": "-36370000", "grossProfit": "178984000", "depreciation": "None", "totalRevenue": "237991000", "costOfRevenue": "59007000", "interestIncome": "None", "incomeBeforeTax": "-46165000", "interestExpense": "82475000", "operatingIncome": "34707000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9795000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "144277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105989000", "sellingGeneralAndAdministrative": "32932000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3829356000", "inventory": "None", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "7136390000", "longTermDebt": "None", "shortTermDebt": "18572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2805148000", "reportedCurrency": "None", "retainedEarnings": "-443771000", "totalLiabilities": "5367870000", "otherCurrentAssets": "49367000", "totalCurrentAssets": "209028000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6927362000", "currentAccountsPayable": "15489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4641871000", "totalShareholderEquity": "1768520000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113343000", "totalCurrentLiabilities": "147404000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5220466000", "cashAndShortTermInvestments": "89757000", "commonStockSharesOutstanding": "16083483", "intangibleAssetsExcludingGoodwill": "2805148000", "cashAndCashEquivalentsAtCarryingValue": "89757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36370000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "7685000", "capitalExpenditures": "31994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10739000", "cashflowFromInvestment": "-173288000", "stockBasedCompensation": "4827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105989000", "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": "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }