{ "ticker": { "uuid": "1ab5c0c1-3386-472a-8dfd-1f8a427392b1", "symbol": "RUN", "name": "Sunrun Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/1ab5c0c1-3386-472a-8dfd-1f8a427392b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ab5c0c1-3386-472a-8dfd-1f8a427392b1/" }, "ticker_metadata": { "id": 8088, "uuid": "1ab5c0c1-3386-472a-8dfd-1f8a427392b1", "symbol": "RUN", "name": "Sunrun Inc", "asset_type": "equity", "market_cap": 3635491000, "stock_exchange_id": 2, "industry": "Solar", "sector": "Technology", "description": "Sunrun Inc. is dedicated to the design, development, installation, sale, ownership and maintenance of residential solar energy systems in the United States. The company is headquartered in San Francisco, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1ab5c0c1-3386-472a-8dfd-1f8a427392b1", "symbol": "RUN", "name": "Sunrun Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/1ab5c0c1-3386-472a-8dfd-1f8a427392b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ab5c0c1-3386-472a-8dfd-1f8a427392b1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.88, "value": 0.89, "quality": 0.29, "momentum": 0.87, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 13.36, "market_cap": 3637167475, "pe_ratio": 6.4012, "earnings_yield": 0.1562, "ebitda_to_ev": 0.0422, "shareholder_yield": 0, "roe": 0.1701, "piotroski_f_score": 6, "momentum_12_1": 0.7168, "volatility_252d": 0.9394 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:49.068416+00:00", "batch_id": "" }, "size": { "price_close": 13.355, "market_cap": 3637167475, "market_cap_usd": 3637167475, "enterprise_value": 17801149475, "shares_outstanding": 272345000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.4012, "pb_ratio": 1.0887, "ptbv_ratio": 1.0887, "ps_ratio": 1.1456, "pcf_ratio": null, "pfcf_ratio": 2.2927, "ev_ebitda": 23.7049, "ev_ebit": -488.8008, "ev_sales": 5.6067, "ev_fcf": 11.2212, "earnings_yield": 0.1562, "fcf_yield": 0.0891, "price_to_sales": 1.1456, "price_to_book": 1.0887, "price_to_cashflow": null, "ebitda_to_ev": 0.0422, "sales_yield": 0.1784 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3044, "operating_margin": -0.0115, "net_margin": 0.179, "ebitda_margin": 0.2365, "fcf_margin": 0.4997, "roe": 0.1701, "roa": 0.025, "roic": -0.0016, "roc_greenblatt": null, "asset_turnover": 0.1395, "cash_conversion": 2.792, "accruals_ratio": 0.0384, "sbc_to_revenue": 0.0344, "piotroski_f_score": 6, "altman_z_score": 0.0635, "earnings_stability_5y": 3.8669, "revenue_stability_5y": 0.4154, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0425, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.3307, "net_debt_to_ebitda": 18.8615, "debt_to_assets": 0.652, "interest_coverage": -0.0351, "current_ratio": 1.4467, "quick_ratio": 1.0858, "net_debt": 14163982000, "local_beta": 0.0021, "volatility_252d": 0.9394, "volatility_60d": 1.5788, "max_drawdown_12m": -0.4561, "risk_adjusted_momentum": 0.7631 }, "growth": { "revenue_growth_1y": 0.5236, "revenue_growth_3y_cagr": 0.084, "revenue_growth_5y_cagr": 0.2624, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.3742, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2409, "book_value_growth_1y": 0.0047, "revenue_growth": 0.5236, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0859, "price_return_3m": 0.1777, "price_return_6m": -0.2403, "price_return_9m": -0.2654, "price_return_12m": 0.5693, "price_return_12m_ex1m": 0.7168, "momentum_6m": -0.2403, "momentum_12m": 0.5693, "momentum_12_1": 0.7168, "distance_from_52w_high": -0.3595, "distance_from_52w_low": 1.1437, "relative_strength": 0.4114 }, "raw_ttm": { "revenue_ttm": 3174957000, "gross_profit_ttm": 966555000, "ebit_ttm": -36418001, "ebitda_ttm": 750947999, "net_income_ttm": 568197999, "eps_diluted_ttm": 2.0863, "operating_cash_flow_ttm": -306611000, "capital_expenditure_ttm": 1892994000, "fcf_ttm": 1586383000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1038108000, "cash_and_equivalents": 679552000, "total_current_assets": 1965942000, "total_current_liabilities": 1358953000, "net_ppe": null, "total_assets": 22765093000, "total_debt": 14843534000, "total_equity": 3340754000, "net_working_capital": 266811000, "book_value_per_share": 12.2666, "retained_earnings": -3662275000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.2666 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 10, "rank_pb": 24, "rank_ptbv": 19, "rank_ps": 31, "rank_pcf": 50, "rank_ev_ebitda": 81, "rank_ev_ebit": 2, "rank_earnings_yield": 10, "rank_fcf_yield": 45, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 24, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 70, "rank_fcf_margin": 15, "rank_piotroski": 32, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 22 }, "composites": { "value_composite": 11, "quality_composite": 71, "momentum_composite": 13, "growth_composite": 15, "yield_composite": 86, "svqf_composite": 6, "vc1_composite": 22, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 12, "quality_value_composite": 0.508, "os_score": 0.88, "value_percentile": 0.89, "quality_percentile": 0.29, "momentum_percentile": 0.87, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2874, "ticker_id": 8088, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:49.068416+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.355, "market_cap": 3637167475, "market_cap_usd": 3637167475, "enterprise_value": 17801149475, "shares_outstanding": 272345000, "fx_rate_to_usd": null, "pe_ratio": 6.40123246, "pb_ratio": 1.08872652, "ptbv_ratio": 1.08872652, "ps_ratio": 1.14558007, "pcf_ratio": null, "pfcf_ratio": 2.29274234, "ev_ebitda": 23.704903, "ev_ebit": -488.80083986, "ev_sales": 5.60673719, "ev_fcf": 11.221218, "earnings_yield": 0.15621992, "fcf_yield": 0.08911689, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30443089, "operating_margin": -0.01147039, "net_margin": 0.17896242, "ebitda_margin": 0.23652226, "fcf_margin": 0.49965496, "roe": 0.17008077, "roa": 0.02495918, "roic": -0.00156035, "roc_greenblatt": null, "asset_turnover": 0.13946602, "cash_conversion": 2.79195457, "accruals_ratio": 0.03842765, "sbc_to_revenue": 0.0344096, "debt_to_equity": 5.33069122, "net_debt_to_ebitda": 18.86146846, "debt_to_assets": 0.65203046, "interest_coverage": -0.03508113, "current_ratio": 1.4466593, "quick_ratio": 1.08580061, "net_debt": 14163982000, "revenue_growth_1y": 0.5236366, "revenue_growth_3y_cagr": 0.08400744, "revenue_growth_5y_cagr": 0.2624262, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.37422114, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.24089388, "book_value_growth_1y": 0.00472591, "piotroski_f_score": 6, "altman_z_score": 0.06350378, "earnings_stability_5y": 3.866881, "revenue_stability_5y": 0.415377, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08590007, "price_return_3m": 0.17768959, "price_return_6m": -0.24032992, "price_return_9m": -0.26540154, "price_return_12m": 0.5693302, "price_return_12m_ex1m": 0.71680376, "distance_from_52w_high": -0.35947242, "distance_from_52w_low": 1.14365971, "relative_strength": 0.41138915, "local_beta": 0.0021, "volatility_252d": 0.93936, "volatility_60d": 1.578803, "max_drawdown_12m": -0.45611511, "revenue_ttm": 3174957000, "gross_profit_ttm": 966555000, "ebit_ttm": -36418001, "ebitda_ttm": 750947999, "net_income_ttm": 568197999, "eps_diluted_ttm": 2.08631698, "operating_cash_flow_ttm": -306611000, "capital_expenditure_ttm": 1892994000, "fcf_ttm": 1586383000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1038108000, "cash_and_equivalents": 679552000, "total_current_assets": 1965942000, "total_current_liabilities": 1358953000, "net_ppe": null, "total_assets": 22765093000, "total_debt": 14843534000, "total_equity": 3340754000, "net_working_capital": 266811000, "book_value_per_share": 12.26662505, "retained_earnings": -3662275000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.26662505, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 10, "rank_pb": 24, "rank_ptbv": 19, "rank_ps": 31, "rank_pcf": 50, "rank_ev_ebitda": 81, "rank_ev_ebit": 2, "rank_earnings_yield": 10, "rank_fcf_yield": 45, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 24, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 70, "rank_fcf_margin": 15, "rank_piotroski": 32, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 22, "value_composite": 11, "quality_composite": 71, "momentum_composite": 13, "growth_composite": 15, "yield_composite": 86, "svqf_composite": 6, "vc1_composite": 22, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.36, "os": 0.88, "value": 0.89, "quality": 0.29, "momentum": 0.87, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.4012, "earnings_yield": 0.1562, "shareholder_yield": 0, "roe": 0.1701, "momentum_12_1": 0.7168, "complete_fields": { "id": 2874, "ticker_id": 8088, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:49.068416+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.355, "market_cap": 3637167475, "market_cap_usd": 3637167475, "enterprise_value": 17801149475, "shares_outstanding": 272345000, "fx_rate_to_usd": null, "pe_ratio": 6.40123246, "pb_ratio": 1.08872652, "ptbv_ratio": 1.08872652, "ps_ratio": 1.14558007, "pcf_ratio": null, "pfcf_ratio": 2.29274234, "ev_ebitda": 23.704903, "ev_ebit": -488.80083986, "ev_sales": 5.60673719, "ev_fcf": 11.221218, "earnings_yield": 0.15621992, "fcf_yield": 0.08911689, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30443089, "operating_margin": -0.01147039, "net_margin": 0.17896242, "ebitda_margin": 0.23652226, "fcf_margin": 0.49965496, "roe": 0.17008077, "roa": 0.02495918, "roic": -0.00156035, "roc_greenblatt": null, "asset_turnover": 0.13946602, "cash_conversion": 2.79195457, "accruals_ratio": 0.03842765, "sbc_to_revenue": 0.0344096, "debt_to_equity": 5.33069122, "net_debt_to_ebitda": 18.86146846, "debt_to_assets": 0.65203046, "interest_coverage": -0.03508113, "current_ratio": 1.4466593, "quick_ratio": 1.08580061, "net_debt": 14163982000, "revenue_growth_1y": 0.5236366, "revenue_growth_3y_cagr": 0.08400744, "revenue_growth_5y_cagr": 0.2624262, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.37422114, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.24089388, "book_value_growth_1y": 0.00472591, "piotroski_f_score": 6, "altman_z_score": 0.06350378, "earnings_stability_5y": 3.866881, "revenue_stability_5y": 0.415377, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08590007, "price_return_3m": 0.17768959, "price_return_6m": -0.24032992, "price_return_9m": -0.26540154, "price_return_12m": 0.5693302, "price_return_12m_ex1m": 0.71680376, "distance_from_52w_high": -0.35947242, "distance_from_52w_low": 1.14365971, "relative_strength": 0.41138915, "local_beta": 0.0021, "volatility_252d": 0.93936, "volatility_60d": 1.578803, "max_drawdown_12m": -0.45611511, "revenue_ttm": 3174957000, "gross_profit_ttm": 966555000, "ebit_ttm": -36418001, "ebitda_ttm": 750947999, "net_income_ttm": 568197999, "eps_diluted_ttm": 2.08631698, "operating_cash_flow_ttm": -306611000, "capital_expenditure_ttm": 1892994000, "fcf_ttm": 1586383000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1038108000, "cash_and_equivalents": 679552000, "total_current_assets": 1965942000, "total_current_liabilities": 1358953000, "net_ppe": null, "total_assets": 22765093000, "total_debt": 14843534000, "total_equity": 3340754000, "net_working_capital": 266811000, "book_value_per_share": 12.26662505, "retained_earnings": -3662275000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.26662505, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 10, "rank_pb": 24, "rank_ptbv": 19, "rank_ps": 31, "rank_pcf": 50, "rank_ev_ebitda": 81, "rank_ev_ebit": 2, "rank_earnings_yield": 10, "rank_fcf_yield": 45, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 24, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 70, "rank_fcf_margin": 15, "rank_piotroski": 32, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 22, "value_composite": 11, "quality_composite": 71, "momentum_composite": 13, "growth_composite": 15, "yield_composite": 86, "svqf_composite": 6, "vc1_composite": 22, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 2956997000, "cost_of_revenue": 2164499000, "gross_profit": 792498000, "ebit": 1229285000, "ebitda": 2050085000, "pretax_income": -1176324000, "tax_provision": -167218000, "net_income": 449947000, "net_income_to_common": 449947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14739925000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -421440000, "capital_expenditure": 1777000, "free_cash_flow": -419663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162643, "ticker_id": 8088, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1229285000", "ebitda": "2050085000", "netIncome": "449947000", "grossProfit": "792498000", "depreciation": "None", "totalRevenue": "2956997000", "costOfRevenue": "2164499000", "interestIncome": "None", "incomeBeforeTax": "-1176324000", "interestExpense": "2405609000", "operatingIncome": "-126129000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-167218000", "reportedCurrency": "USD", "netInterestIncome": "-996782000", "nonInterestIncome": "None", "operatingExpenses": "918627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36125000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2164499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "820800000", "sellingGeneralAndAdministrative": "278049000", "netIncomeFromContinuingOperations": "-1009106000" }, "balance": { "goodwill": "None", "inventory": "501286000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "24177606000", "longTermDebt": "14420604000", "shortTermDebt": "319321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3829919000", "totalLiabilities": "19193632000", "otherCurrentAssets": "155216000", "totalCurrentAssets": "2155969000", "currentLongTermDebt": "269510000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "262627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22021637000", "currentAccountsPayable": "271021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14886097000", "totalShareholderEquity": "3132484000", "capitalLeaseObligations": "86719000", "otherCurrentLiabilities": "540653000", "totalCurrentLiabilities": "1302515000", "otherNonCurrentLiabilities": "156199000", "totalNonCurrentLiabilities": "17891117000", "cashAndShortTermInvestments": "1236840000", "commonStockSharesOutstanding": "271243000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1236840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1009106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-99203000", "operatingCashflow": "-421440000", "capitalExpenditures": "1777000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3211350000", "cashflowFromInvestment": "-2500338000", "stockBasedCompensation": "107952000", "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": "725578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2956997000, "cost_of_revenue": 2164499000, "gross_profit": 792498000, "research_and_development": 36125000, "selling_general_admin": 278049000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1229285000, "depreciation_amortisation": 820800000, "ebitda": 2050085000, "interest_expense": 2405609000, "interest_income": null, "other_non_operating": null, "pretax_income": -1176324000, "tax_provision": -167218000, "effective_tax_rate": null, "net_income": 449947000, "net_income_continuing_ops": -1009106000, "net_income_to_common": 449947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1236840000, "short_term_investments": null, "net_receivables": 262627000, "inventory": 501286000, "other_current_assets": null, "total_current_assets": 2155969000, "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": 22021637000, "total_assets": 24177606000, "short_term_debt": 319321000, "accounts_payable": 271021000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1302515000, "long_term_debt": 14420604000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17891117000, "total_liabilities": 19193632000, "total_debt": 14739925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3829919000, "total_equity": 3132484000, "shares_outstanding": 271243000, "operating_cash_flow": -421440000, "stock_based_compensation": 107952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1777000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2500338000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3211350000, "free_cash_flow": -419663000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1229285000", "ebitda": "2050085000", "netIncome": "449947000", "grossProfit": "792498000", "depreciation": "None", "totalRevenue": "2956997000", "costOfRevenue": "2164499000", "interestIncome": "None", "incomeBeforeTax": "-1176324000", "interestExpense": "2405609000", "operatingIncome": "-126129000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-167218000", "reportedCurrency": "USD", "netInterestIncome": "-996782000", "nonInterestIncome": "None", "operatingExpenses": "918627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36125000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2164499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "820800000", "sellingGeneralAndAdministrative": "278049000", "netIncomeFromContinuingOperations": "-1009106000" }, "balance": { "goodwill": "None", "inventory": "501286000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "24177606000", "longTermDebt": "14420604000", "shortTermDebt": "319321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3829919000", "totalLiabilities": "19193632000", "otherCurrentAssets": "155216000", "totalCurrentAssets": "2155969000", "currentLongTermDebt": "269510000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "262627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22021637000", "currentAccountsPayable": "271021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14886097000", "totalShareholderEquity": "3132484000", "capitalLeaseObligations": "86719000", "otherCurrentLiabilities": "540653000", "totalCurrentLiabilities": "1302515000", "otherNonCurrentLiabilities": "156199000", "totalNonCurrentLiabilities": "17891117000", "cashAndShortTermInvestments": "1236840000", "commonStockSharesOutstanding": "271243000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1236840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1009106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-99203000", "operatingCashflow": "-421440000", "capitalExpenditures": "1777000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3211350000", "cashflowFromInvestment": "-2500338000", "stockBasedCompensation": "107952000", "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": "725578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 2037719000, "cost_of_revenue": 1709165000, "gross_profit": 328554000, "ebit": -3533668000, "ebitda": -2912792000, "pretax_income": -4382034000, "tax_provision": -26817000, "net_income": -2846167000, "net_income_to_common": -2846167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574956000, "total_current_assets": 1722636000, "total_assets": 19897884000, "short_term_debt": 286494000, "long_term_debt": 12669827000, "total_debt": 12956321000, "total_liabilities": 15733674000, "total_equity": 2554207000, "shares_outstanding": 222215000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -766153000, "capital_expenditure": 2701024000, "free_cash_flow": 1934871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162648, "ticker_id": 8088, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3533668000", "ebitda": "-2912792000", "netIncome": "-2846167000", "grossProfit": "328554000", "depreciation": "None", "totalRevenue": "2037719000", "costOfRevenue": "1709165000", "interestIncome": "None", "incomeBeforeTax": "-4382034000", "interestExpense": "848366000", "operatingIncome": "-3695207000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-26817000", "reportedCurrency": "USD", "netInterestIncome": "-848366000", "nonInterestIncome": "None", "operatingExpenses": "4023761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39304000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1709165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "620876000", "sellingGeneralAndAdministrative": "245127000", "netIncomeFromContinuingOperations": "-4355217000" }, "balance": { "goodwill": "0", "inventory": "402083000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "19897884000", "longTermDebt": "12669827000", "shortTermDebt": "286494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4279866000", "totalLiabilities": "15733674000", "otherCurrentAssets": "574891000", "totalCurrentAssets": "1722636000", "currentLongTermDebt": "231665000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "170706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18175248000", "currentAccountsPayable": "354214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13022460000", "totalShareholderEquity": "2554207000", "capitalLeaseObligations": "120968000", "otherCurrentLiabilities": "556432000", "totalCurrentLiabilities": "1334482000", "otherNonCurrentLiabilities": "119846000", "totalNonCurrentLiabilities": "14399192000", "cashAndShortTermInvestments": "574956000", "commonStockSharesOutstanding": "222215000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "574956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4355217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "57663000", "operatingCashflow": "-766153000", "capitalExpenditures": "2701024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3426755000", "cashflowFromInvestment": "-2701024000", "stockBasedCompensation": "112825000", "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": "620876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2037719000, "cost_of_revenue": 1709165000, "gross_profit": 328554000, "research_and_development": 39304000, "selling_general_admin": 245127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3533668000, "depreciation_amortisation": 620876000, "ebitda": -2912792000, "interest_expense": 848366000, "interest_income": null, "other_non_operating": null, "pretax_income": -4382034000, "tax_provision": -26817000, "effective_tax_rate": null, "net_income": -2846167000, "net_income_continuing_ops": -4355217000, "net_income_to_common": -2846167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574956000, "short_term_investments": null, "net_receivables": 170706000, "inventory": 402083000, "other_current_assets": null, "total_current_assets": 1722636000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18175248000, "total_assets": 19897884000, "short_term_debt": 286494000, "accounts_payable": 354214000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1334482000, "long_term_debt": 12669827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14399192000, "total_liabilities": 15733674000, "total_debt": 12956321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4279866000, "total_equity": 2554207000, "shares_outstanding": 222215000, "operating_cash_flow": -766153000, "stock_based_compensation": 112825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2701024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2701024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3426755000, "free_cash_flow": 1934871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3533668000", "ebitda": "-2912792000", "netIncome": "-2846167000", "grossProfit": "328554000", "depreciation": "None", "totalRevenue": "2037719000", "costOfRevenue": "1709165000", "interestIncome": "None", "incomeBeforeTax": "-4382034000", "interestExpense": "848366000", "operatingIncome": "-3695207000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-26817000", "reportedCurrency": "USD", "netInterestIncome": "-848366000", "nonInterestIncome": "None", "operatingExpenses": "4023761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39304000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1709165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "620876000", "sellingGeneralAndAdministrative": "245127000", "netIncomeFromContinuingOperations": "-4355217000" }, "balance": { "goodwill": "0", "inventory": "402083000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "19897884000", "longTermDebt": "12669827000", "shortTermDebt": "286494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4279866000", "totalLiabilities": "15733674000", "otherCurrentAssets": "574891000", "totalCurrentAssets": "1722636000", "currentLongTermDebt": "231665000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "170706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18175248000", "currentAccountsPayable": "354214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13022460000", "totalShareholderEquity": "2554207000", "capitalLeaseObligations": "120968000", "otherCurrentLiabilities": "556432000", "totalCurrentLiabilities": "1334482000", "otherNonCurrentLiabilities": "119846000", "totalNonCurrentLiabilities": "14399192000", "cashAndShortTermInvestments": "574956000", "commonStockSharesOutstanding": "222215000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "574956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4355217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "57663000", "operatingCashflow": "-766153000", "capitalExpenditures": "2701024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3426755000", "cashflowFromInvestment": "-2701024000", "stockBasedCompensation": "112825000", "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": "620876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 2259813000, "cost_of_revenue": 2096752000, "gross_profit": 163061000, "ebit": -2042543000, "ebitda": -1510874000, "pretax_income": -2695532000, "tax_provision": -12691000, "net_income": -1604497000, "net_income_to_common": -1604497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 678821000, "total_current_assets": 1882259000, "total_assets": 20450237000, "short_term_debt": 615804000, "long_term_debt": 10124058000, "total_debt": 10739862000, "total_liabilities": 13536224000, "total_equity": 5230228000, "shares_outstanding": 216642000, "goodwill_and_intangibles": 3122168000 }, "cash_flow": { "operating_cash_flow": -820740000, "capital_expenditure": 2608143000, "free_cash_flow": 1787403000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162653, "ticker_id": 8088, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2042543000", "ebitda": "-1510874000", "netIncome": "-1604497000", "grossProfit": "163061000", "depreciation": "None", "totalRevenue": "2259813000", "costOfRevenue": "2096752000", "interestIncome": "None", "incomeBeforeTax": "-2695532000", "interestExpense": "652989000", "operatingIncome": "-1978643000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-12691000", "reportedCurrency": "USD", "netInterestIncome": "-652989000", "nonInterestIncome": "None", "operatingExpenses": "2141704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21816000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2096752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "531669000", "sellingGeneralAndAdministrative": "221067000", "netIncomeFromContinuingOperations": "-2682841000" }, "balance": { "goodwill": "3122168000", "inventory": "459746000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "20450237000", "longTermDebt": "10124058000", "shortTermDebt": "615804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1433699000", "totalLiabilities": "13536224000", "otherCurrentAssets": "571691000", "totalCurrentAssets": "1882259000", "currentLongTermDebt": "547870000", "longTermInvestments": "132563000", "shortTermInvestments": "1", "currentNetReceivables": "172001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18567978000", "currentAccountsPayable": "230723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11086948000", "totalShareholderEquity": "5230228000", "capitalLeaseObligations": "415020000", "otherCurrentLiabilities": "504833000", "totalCurrentLiabilities": "1488159000", "otherNonCurrentLiabilities": "190866000", "totalNonCurrentLiabilities": "12048065000", "cashAndShortTermInvestments": "678821000", "commonStockSharesOutstanding": "216642000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "678821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1604497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "324158000", "operatingCashflow": "-820740000", "capitalExpenditures": "2608143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1942573000", "cashflowFromInvestment": "-1087018000", "stockBasedCompensation": "111781000", "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": "548158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2259813000, "cost_of_revenue": 2096752000, "gross_profit": 163061000, "research_and_development": 21816000, "selling_general_admin": 221067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2042543000, "depreciation_amortisation": 531669000, "ebitda": -1510874000, "interest_expense": 652989000, "interest_income": null, "other_non_operating": null, "pretax_income": -2695532000, "tax_provision": -12691000, "effective_tax_rate": null, "net_income": -1604497000, "net_income_continuing_ops": -2682841000, "net_income_to_common": -1604497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 678821000, "short_term_investments": 1, "net_receivables": 172001000, "inventory": 459746000, "other_current_assets": null, "total_current_assets": 1882259000, "net_ppe": null, "goodwill": 3122168000, "intangible_assets": null, "goodwill_and_intangibles": 3122168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18567978000, "total_assets": 20450237000, "short_term_debt": 615804000, "accounts_payable": 230723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1488159000, "long_term_debt": 10124058000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12048065000, "total_liabilities": 13536224000, "total_debt": 10739862000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1433699000, "total_equity": 5230228000, "shares_outstanding": 216642000, "operating_cash_flow": -820740000, "stock_based_compensation": 111781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2608143000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1087018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1942573000, "free_cash_flow": 1787403000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2042543000", "ebitda": "-1510874000", "netIncome": "-1604497000", "grossProfit": "163061000", "depreciation": "None", "totalRevenue": "2259813000", "costOfRevenue": "2096752000", "interestIncome": "None", "incomeBeforeTax": "-2695532000", "interestExpense": "652989000", "operatingIncome": "-1978643000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-12691000", "reportedCurrency": "USD", "netInterestIncome": "-652989000", "nonInterestIncome": "None", "operatingExpenses": "2141704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21816000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2096752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "531669000", "sellingGeneralAndAdministrative": "221067000", "netIncomeFromContinuingOperations": "-2682841000" }, "balance": { "goodwill": "3122168000", "inventory": "459746000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "20450237000", "longTermDebt": "10124058000", "shortTermDebt": "615804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1433699000", "totalLiabilities": "13536224000", "otherCurrentAssets": "571691000", "totalCurrentAssets": "1882259000", "currentLongTermDebt": "547870000", "longTermInvestments": "132563000", "shortTermInvestments": "1", "currentNetReceivables": "172001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18567978000", "currentAccountsPayable": "230723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11086948000", "totalShareholderEquity": "5230228000", "capitalLeaseObligations": "415020000", "otherCurrentLiabilities": "504833000", "totalCurrentLiabilities": "1488159000", "otherNonCurrentLiabilities": "190866000", "totalNonCurrentLiabilities": "12048065000", "cashAndShortTermInvestments": "678821000", "commonStockSharesOutstanding": "216642000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "678821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1604497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "324158000", "operatingCashflow": "-820740000", "capitalExpenditures": "2608143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1942573000", "cashflowFromInvestment": "-1087018000", "stockBasedCompensation": "111781000", "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": "548158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 2321422000, "cost_of_revenue": 2022710000, "gross_profit": 298712000, "ebit": -401535000, "ebitda": 49511000, "pretax_income": -847354000, "tax_provision": 2291000, "net_income": 173377000, "net_income_to_common": 173377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 740508000, "total_current_assets": 2097643000, "total_assets": 19268805000, "short_term_debt": 217105000, "long_term_debt": 8241339000, "total_debt": 8458444000, "total_liabilities": 11089788000, "total_equity": 6708122000, "shares_outstanding": 219157000, "goodwill_and_intangibles": 4287696000 }, "cash_flow": { "operating_cash_flow": -848793000, "capital_expenditure": 2011066000, "free_cash_flow": 1162273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162658, "ticker_id": 8088, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-401535000", "ebitda": "49511000", "netIncome": "173377000", "grossProfit": "298712000", "depreciation": "None", "totalRevenue": "2321422000", "costOfRevenue": "2022710000", "interestIncome": "None", "incomeBeforeTax": "-847354000", "interestExpense": "445819000", "operatingIncome": "-662192000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2291000", "reportedCurrency": "USD", "netInterestIncome": "-445819000", "nonInterestIncome": "None", "operatingExpenses": "960904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20907000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2022710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "451046000", "sellingGeneralAndAdministrative": "194611000", "netIncomeFromContinuingOperations": "-849645000" }, "balance": { "goodwill": "4280169000", "inventory": "783904000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "19268805000", "longTermDebt": "8241339000", "shortTermDebt": "217105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7527000", "reportedCurrency": "USD", "retainedEarnings": "170798000", "totalLiabilities": "11089788000", "otherCurrentAssets": "358976000", "totalCurrentAssets": "2097643000", "currentLongTermDebt": "157810000", "longTermInvestments": "186197000", "shortTermInvestments": "55000000", "currentNetReceivables": "214255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17171162000", "currentAccountsPayable": "339166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10988361000", "shortLongTermDebtTotal": "8764757000", "totalShareholderEquity": "6708122000", "capitalLeaseObligations": "365608000", "otherCurrentLiabilities": "407209000", "totalCurrentLiabilities": "1155451000", "otherNonCurrentLiabilities": "1559951000", "totalNonCurrentLiabilities": "9934337000", "cashAndShortTermInvestments": "740508000", "commonStockSharesOutstanding": "219157000", "intangibleAssetsExcludingGoodwill": "7527000", "cashAndCashEquivalentsAtCarryingValue": "740508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-277085000", "operatingCashflow": "-848793000", "capitalExpenditures": "2011066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1665229000", "cashflowFromInvestment": "-713844000", "stockBasedCompensation": "110633000", "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": "459346000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2321422000, "cost_of_revenue": 2022710000, "gross_profit": 298712000, "research_and_development": 20907000, "selling_general_admin": 194611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -401535000, "depreciation_amortisation": 451046000, "ebitda": 49511000, "interest_expense": 445819000, "interest_income": null, "other_non_operating": null, "pretax_income": -847354000, "tax_provision": 2291000, "effective_tax_rate": null, "net_income": 173377000, "net_income_continuing_ops": -849645000, "net_income_to_common": 173377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 740508000, "short_term_investments": 55000000, "net_receivables": 214255000, "inventory": 783904000, "other_current_assets": null, "total_current_assets": 2097643000, "net_ppe": null, "goodwill": 4280169000, "intangible_assets": 7527000, "goodwill_and_intangibles": 4287696000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17171162000, "total_assets": 19268805000, "short_term_debt": 217105000, "accounts_payable": 339166000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1155451000, "long_term_debt": 8241339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9934337000, "total_liabilities": 11089788000, "total_debt": 8458444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 170798000, "total_equity": 6708122000, "shares_outstanding": 219157000, "operating_cash_flow": -848793000, "stock_based_compensation": 110633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2011066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -713844000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1665229000, "free_cash_flow": 1162273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-401535000", "ebitda": "49511000", "netIncome": "173377000", "grossProfit": "298712000", "depreciation": "None", "totalRevenue": "2321422000", "costOfRevenue": "2022710000", "interestIncome": "None", "incomeBeforeTax": "-847354000", "interestExpense": "445819000", "operatingIncome": "-662192000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2291000", "reportedCurrency": "USD", "netInterestIncome": "-445819000", "nonInterestIncome": "None", "operatingExpenses": "960904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20907000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2022710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "451046000", "sellingGeneralAndAdministrative": "194611000", "netIncomeFromContinuingOperations": "-849645000" }, "balance": { "goodwill": "4280169000", "inventory": "783904000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "19268805000", "longTermDebt": "8241339000", "shortTermDebt": "217105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7527000", "reportedCurrency": "USD", "retainedEarnings": "170798000", "totalLiabilities": "11089788000", "otherCurrentAssets": "358976000", "totalCurrentAssets": "2097643000", "currentLongTermDebt": "157810000", "longTermInvestments": "186197000", "shortTermInvestments": "55000000", "currentNetReceivables": "214255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17171162000", "currentAccountsPayable": "339166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10988361000", "shortLongTermDebtTotal": "8764757000", "totalShareholderEquity": "6708122000", "capitalLeaseObligations": "365608000", "otherCurrentLiabilities": "407209000", "totalCurrentLiabilities": "1155451000", "otherNonCurrentLiabilities": "1559951000", "totalNonCurrentLiabilities": "9934337000", "cashAndShortTermInvestments": "740508000", "commonStockSharesOutstanding": "219157000", "intangibleAssetsExcludingGoodwill": "7527000", "cashAndCashEquivalentsAtCarryingValue": "740508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-277085000", "operatingCashflow": "-848793000", "capitalExpenditures": "2011066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1665229000", "cashflowFromInvestment": "-713844000", "stockBasedCompensation": "110633000", "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": "459346000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 1609954000, "cost_of_revenue": 1365472000, "gross_profit": 244482000, "ebit": -643559000, "ebitda": -255463000, "pretax_income": -971259000, "tax_provision": 9271000, "net_income": -79423000, "net_income_to_common": -79423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 617634000, "total_current_assets": 1547719000, "total_assets": 16483252000, "short_term_debt": 233033000, "long_term_debt": 211066000, "total_debt": 444099000, "total_liabilities": 8910665000, "total_equity": 6254736000, "shares_outstanding": 205132000, "goodwill_and_intangibles": 4293060000 }, "cash_flow": { "operating_cash_flow": -817186000, "capital_expenditure": 1686185000, "free_cash_flow": 868999000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162663, "ticker_id": 8088, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-643559000", "ebitda": "-255463000", "netIncome": "-79423000", "grossProfit": "244482000", "depreciation": "None", "totalRevenue": "1609954000", "costOfRevenue": "1365472000", "interestIncome": "None", "incomeBeforeTax": "-971259000", "interestExpense": "327700000", "operatingIncome": "-666187000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9271000", "reportedCurrency": "USD", "netInterestIncome": "-327700000", "nonInterestIncome": "None", "operatingExpenses": "910669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23165000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1365472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388096000", "sellingGeneralAndAdministrative": "264543000", "netIncomeFromContinuingOperations": "-980530000" }, "balance": { "goodwill": "4280169000", "inventory": "506819000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "16483252000", "longTermDebt": "211066000", "shortTermDebt": "233033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12891000", "reportedCurrency": "USD", "retainedEarnings": "-2579000", "totalLiabilities": "8910665000", "otherCurrentAssets": "277229000", "totalCurrentAssets": "1547719000", "currentLongTermDebt": "190186000", "longTermInvestments": "63826000", "shortTermInvestments": "None", "currentNetReceivables": "146037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14935533000", "currentAccountsPayable": "288108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9459696000", "shortLongTermDebtTotal": "6871282000", "totalShareholderEquity": "6254736000", "capitalLeaseObligations": "368392000", "otherCurrentLiabilities": "370938000", "totalCurrentLiabilities": "1012120000", "otherNonCurrentLiabilities": "217929000", "totalNonCurrentLiabilities": "7898545000", "cashAndShortTermInvestments": "617634000", "commonStockSharesOutstanding": "205132000", "intangibleAssetsExcludingGoodwill": "12891000", "cashAndCashEquivalentsAtCarryingValue": "617634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79423000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-223774000", "operatingCashflow": "-817186000", "capitalExpenditures": "1686185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1448817000", "cashflowFromInvestment": "-489408000", "stockBasedCompensation": "211000000", "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": "396396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1609954000, "cost_of_revenue": 1365472000, "gross_profit": 244482000, "research_and_development": 23165000, "selling_general_admin": 264543000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -643559000, "depreciation_amortisation": 388096000, "ebitda": -255463000, "interest_expense": 327700000, "interest_income": null, "other_non_operating": null, "pretax_income": -971259000, "tax_provision": 9271000, "effective_tax_rate": null, "net_income": -79423000, "net_income_continuing_ops": -980530000, "net_income_to_common": -79423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 617634000, "short_term_investments": null, "net_receivables": 146037000, "inventory": 506819000, "other_current_assets": null, "total_current_assets": 1547719000, "net_ppe": null, "goodwill": 4280169000, "intangible_assets": 12891000, "goodwill_and_intangibles": 4293060000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14935533000, "total_assets": 16483252000, "short_term_debt": 233033000, "accounts_payable": 288108000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1012120000, "long_term_debt": 211066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7898545000, "total_liabilities": 8910665000, "total_debt": 444099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2579000, "total_equity": 6254736000, "shares_outstanding": 205132000, "operating_cash_flow": -817186000, "stock_based_compensation": 211000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1686185000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -489408000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1448817000, "free_cash_flow": 868999000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-643559000", "ebitda": "-255463000", "netIncome": "-79423000", "grossProfit": "244482000", "depreciation": "None", "totalRevenue": "1609954000", "costOfRevenue": "1365472000", "interestIncome": "None", "incomeBeforeTax": "-971259000", "interestExpense": "327700000", "operatingIncome": "-666187000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9271000", "reportedCurrency": "USD", "netInterestIncome": "-327700000", "nonInterestIncome": "None", "operatingExpenses": "910669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23165000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1365472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388096000", "sellingGeneralAndAdministrative": "264543000", "netIncomeFromContinuingOperations": "-980530000" }, "balance": { "goodwill": "4280169000", "inventory": "506819000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "16483252000", "longTermDebt": "211066000", "shortTermDebt": "233033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12891000", "reportedCurrency": "USD", "retainedEarnings": "-2579000", "totalLiabilities": "8910665000", "otherCurrentAssets": "277229000", "totalCurrentAssets": "1547719000", "currentLongTermDebt": "190186000", "longTermInvestments": "63826000", "shortTermInvestments": "None", "currentNetReceivables": "146037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14935533000", "currentAccountsPayable": "288108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9459696000", "shortLongTermDebtTotal": "6871282000", "totalShareholderEquity": "6254736000", "capitalLeaseObligations": "368392000", "otherCurrentLiabilities": "370938000", "totalCurrentLiabilities": "1012120000", "otherNonCurrentLiabilities": "217929000", "totalNonCurrentLiabilities": "7898545000", "cashAndShortTermInvestments": "617634000", "commonStockSharesOutstanding": "205132000", "intangibleAssetsExcludingGoodwill": "12891000", "cashAndCashEquivalentsAtCarryingValue": "617634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79423000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-223774000", "operatingCashflow": "-817186000", "capitalExpenditures": "1686185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1448817000", "cashflowFromInvestment": "-489408000", "stockBasedCompensation": "211000000", "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": "396396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 922191000, "cost_of_revenue": 743526000, "gross_profit": 178665000, "ebit": -456920000, "ebitda": -213978000, "pretax_income": -687521000, "tax_provision": -60573000, "net_income": -173394000, "net_income_to_common": -173394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519965000, "total_current_assets": 1137729000, "total_assets": 14382943000, "short_term_debt": 244432000, "long_term_debt": 4601109000, "total_debt": 4845541000, "total_liabilities": 7093572000, "total_equity": 6077911000, "shares_outstanding": 139606000, "goodwill_and_intangibles": 4298431000 }, "cash_flow": { "operating_cash_flow": -317972000, "capital_expenditure": 969675000, "free_cash_flow": 651703000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162668, "ticker_id": 8088, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-456920000", "ebitda": "-213978000", "netIncome": "-173394000", "grossProfit": "178665000", "depreciation": "None", "totalRevenue": "922191000", "costOfRevenue": "743526000", "interestIncome": "None", "incomeBeforeTax": "-687521000", "interestExpense": "230601000", "operatingIncome": "-465108000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-60573000", "reportedCurrency": "USD", "netInterestIncome": "-230601000", "nonInterestIncome": "None", "operatingExpenses": "643773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19548000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "743526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242942000", "sellingGeneralAndAdministrative": "266746000", "netIncomeFromContinuingOperations": "-626948000" }, "balance": { "goodwill": "4280169000", "inventory": "283045000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "14382943000", "longTermDebt": "4601109000", "shortTermDebt": "244432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "18262000", "reportedCurrency": "USD", "retainedEarnings": "76844000", "totalLiabilities": "7093572000", "otherCurrentAssets": "239578000", "totalCurrentAssets": "1137729000", "currentLongTermDebt": "195036000", "longTermInvestments": "65356000", "shortTermInvestments": "None", "currentNetReceivables": "95141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13245214000", "currentAccountsPayable": "207441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8264970000", "shortLongTermDebtTotal": "5181966000", "totalShareholderEquity": "6077911000", "capitalLeaseObligations": "385821000", "otherCurrentLiabilities": "332780000", "totalCurrentLiabilities": "901356000", "otherNonCurrentLiabilities": "1509202000", "totalNonCurrentLiabilities": "6192216000", "cashAndShortTermInvestments": "519965000", "commonStockSharesOutstanding": "139606000", "intangibleAssetsExcludingGoodwill": "18262000", "cashAndCashEquivalentsAtCarryingValue": "519965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-626948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "47554000", "operatingCashflow": "-317972000", "capitalExpenditures": "969675000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1160740000", "cashflowFromInvestment": "-497789000", "stockBasedCompensation": "170587000", "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": "242942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 922191000, "cost_of_revenue": 743526000, "gross_profit": 178665000, "research_and_development": 19548000, "selling_general_admin": 266746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -456920000, "depreciation_amortisation": 242942000, "ebitda": -213978000, "interest_expense": 230601000, "interest_income": null, "other_non_operating": null, "pretax_income": -687521000, "tax_provision": -60573000, "effective_tax_rate": null, "net_income": -173394000, "net_income_continuing_ops": -626948000, "net_income_to_common": -173394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519965000, "short_term_investments": null, "net_receivables": 95141000, "inventory": 283045000, "other_current_assets": null, "total_current_assets": 1137729000, "net_ppe": null, "goodwill": 4280169000, "intangible_assets": 18262000, "goodwill_and_intangibles": 4298431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13245214000, "total_assets": 14382943000, "short_term_debt": 244432000, "accounts_payable": 207441000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 901356000, "long_term_debt": 4601109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6192216000, "total_liabilities": 7093572000, "total_debt": 4845541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 76844000, "total_equity": 6077911000, "shares_outstanding": 139606000, "operating_cash_flow": -317972000, "stock_based_compensation": 170587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 969675000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -497789000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1160740000, "free_cash_flow": 651703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-456920000", "ebitda": "-213978000", "netIncome": "-173394000", "grossProfit": "178665000", "depreciation": "None", "totalRevenue": "922191000", "costOfRevenue": "743526000", "interestIncome": "None", "incomeBeforeTax": "-687521000", "interestExpense": "230601000", "operatingIncome": "-465108000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-60573000", "reportedCurrency": "USD", "netInterestIncome": "-230601000", "nonInterestIncome": "None", "operatingExpenses": "643773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19548000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "743526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242942000", "sellingGeneralAndAdministrative": "266746000", "netIncomeFromContinuingOperations": "-626948000" }, "balance": { "goodwill": "4280169000", "inventory": "283045000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "14382943000", "longTermDebt": "4601109000", "shortTermDebt": "244432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "18262000", "reportedCurrency": "USD", "retainedEarnings": "76844000", "totalLiabilities": "7093572000", "otherCurrentAssets": "239578000", "totalCurrentAssets": "1137729000", "currentLongTermDebt": "195036000", "longTermInvestments": "65356000", "shortTermInvestments": "None", "currentNetReceivables": "95141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13245214000", "currentAccountsPayable": "207441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8264970000", "shortLongTermDebtTotal": "5181966000", "totalShareholderEquity": "6077911000", "capitalLeaseObligations": "385821000", "otherCurrentLiabilities": "332780000", "totalCurrentLiabilities": "901356000", "otherNonCurrentLiabilities": "1509202000", "totalNonCurrentLiabilities": "6192216000", "cashAndShortTermInvestments": "519965000", "commonStockSharesOutstanding": "139606000", "intangibleAssetsExcludingGoodwill": "18262000", "cashAndCashEquivalentsAtCarryingValue": "519965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-626948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "47554000", "operatingCashflow": "-317972000", "capitalExpenditures": "969675000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1160740000", "cashflowFromInvestment": "-497789000", "stockBasedCompensation": "170587000", "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": "242942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 858578000, "cost_of_revenue": 645829000, "gross_profit": 212749000, "ebit": -224994000, "ebitda": -37831000, "pretax_income": -399240000, "tax_provision": -8218000, "net_income": 26335000, "net_income_to_common": 26335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269577000, "total_current_assets": 733830000, "total_assets": 5806341000, "short_term_debt": 66233000, "long_term_debt": 2219592000, "total_debt": 2285825000, "total_liabilities": 4168344000, "total_equity": 964731000, "shares_outstanding": 123876000, "goodwill_and_intangibles": 114637000 }, "cash_flow": { "operating_cash_flow": -204487000, "capital_expenditure": 840533000, "free_cash_flow": 636046000, "dividends_paid": 16196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162673, "ticker_id": 8088, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-224994000", "ebitda": "-37831000", "netIncome": "26335000", "grossProfit": "212749000", "depreciation": "None", "totalRevenue": "858578000", "costOfRevenue": "645829000", "interestIncome": "174246000", "incomeBeforeTax": "-399240000", "interestExpense": "174246000", "operatingIncome": "-215740000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8218000", "reportedCurrency": "USD", "netInterestIncome": "-174246000", "nonInterestIncome": "None", "operatingExpenses": "428489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23563000", "otherNonOperatingIncome": "-9254000", "costofGoodsAndServicesSold": "645829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187163000", "sellingGeneralAndAdministrative": "125023000", "netIncomeFromContinuingOperations": "-391022000" }, "balance": { "goodwill": "95094000", "inventory": "260571000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "5806341000", "longTermDebt": "2219592000", "shortTermDebt": "66233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "19543000", "reportedCurrency": "USD", "retainedEarnings": "251466000", "totalLiabilities": "4168344000", "otherCurrentAssets": "125954000", "totalCurrentAssets": "733830000", "currentLongTermDebt": "35348000", "longTermInvestments": "683000", "shortTermInvestments": "None", "currentNetReceivables": "77728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5072511000", "currentAccountsPayable": "223356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4584001000", "shortLongTermDebtTotal": "2626694000", "totalShareholderEquity": "964731000", "capitalLeaseObligations": "371754000", "otherCurrentLiabilities": "154769000", "totalCurrentLiabilities": "530094000", "otherNonCurrentLiabilities": "141401000", "totalNonCurrentLiabilities": "3638250000", "cashAndShortTermInvestments": "269577000", "commonStockSharesOutstanding": "123876000", "intangibleAssetsExcludingGoodwill": "19543000", "cashAndCashEquivalentsAtCarryingValue": "269577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-391022000", "profitLoss": "None", "dividendPayout": "16196000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-181104000", "operatingCashflow": "-204487000", "capitalExpenditures": "840533000", "changeInReceivables": "-14864000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1106572000", "cashflowFromInvestment": "-843255000", "stockBasedCompensation": "26306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58830000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 858578000, "cost_of_revenue": 645829000, "gross_profit": 212749000, "research_and_development": 23563000, "selling_general_admin": 125023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -224994000, "depreciation_amortisation": 187163000, "ebitda": -37831000, "interest_expense": 174246000, "interest_income": null, "other_non_operating": null, "pretax_income": -399240000, "tax_provision": -8218000, "effective_tax_rate": null, "net_income": 26335000, "net_income_continuing_ops": -391022000, "net_income_to_common": 26335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269577000, "short_term_investments": null, "net_receivables": 77728000, "inventory": 260571000, "other_current_assets": null, "total_current_assets": 733830000, "net_ppe": null, "goodwill": 95094000, "intangible_assets": 19543000, "goodwill_and_intangibles": 114637000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5072511000, "total_assets": 5806341000, "short_term_debt": 66233000, "accounts_payable": 223356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 530094000, "long_term_debt": 2219592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3638250000, "total_liabilities": 4168344000, "total_debt": 2285825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 251466000, "total_equity": 964731000, "shares_outstanding": 123876000, "operating_cash_flow": -204487000, "stock_based_compensation": 26306000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 840533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -843255000, "dividends_paid": 16196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1106572000, "free_cash_flow": 636046000, "net_change_in_cash": 58830000 }, "raw_data": { "income": { "ebit": "-224994000", "ebitda": "-37831000", "netIncome": "26335000", "grossProfit": "212749000", "depreciation": "None", "totalRevenue": "858578000", "costOfRevenue": "645829000", "interestIncome": "174246000", "incomeBeforeTax": "-399240000", "interestExpense": "174246000", "operatingIncome": "-215740000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8218000", "reportedCurrency": "USD", "netInterestIncome": "-174246000", "nonInterestIncome": "None", "operatingExpenses": "428489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23563000", "otherNonOperatingIncome": "-9254000", "costofGoodsAndServicesSold": "645829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187163000", "sellingGeneralAndAdministrative": "125023000", "netIncomeFromContinuingOperations": "-391022000" }, "balance": { "goodwill": "95094000", "inventory": "260571000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "5806341000", "longTermDebt": "2219592000", "shortTermDebt": "66233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "19543000", "reportedCurrency": "USD", "retainedEarnings": "251466000", "totalLiabilities": "4168344000", "otherCurrentAssets": "125954000", "totalCurrentAssets": "733830000", "currentLongTermDebt": "35348000", "longTermInvestments": "683000", "shortTermInvestments": "None", "currentNetReceivables": "77728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5072511000", "currentAccountsPayable": "223356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4584001000", "shortLongTermDebtTotal": "2626694000", "totalShareholderEquity": "964731000", "capitalLeaseObligations": "371754000", "otherCurrentLiabilities": "154769000", "totalCurrentLiabilities": "530094000", "otherNonCurrentLiabilities": "141401000", "totalNonCurrentLiabilities": "3638250000", "cashAndShortTermInvestments": "269577000", "commonStockSharesOutstanding": "123876000", "intangibleAssetsExcludingGoodwill": "19543000", "cashAndCashEquivalentsAtCarryingValue": "269577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-391022000", "profitLoss": "None", "dividendPayout": "16196000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-181104000", "operatingCashflow": "-204487000", "capitalExpenditures": "840533000", "changeInReceivables": "-14864000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1106572000", "cashflowFromInvestment": "-843255000", "stockBasedCompensation": "26306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58830000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 759981000, "cost_of_revenue": 534923000, "gross_profit": 225058000, "ebit": -127693000, "ebitda": 36914000, "pretax_income": -250864000, "tax_provision": 9322000, "net_income": 26657000, "net_income_to_common": 26657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226625000, "total_current_assets": 461413000, "total_assets": 4749787000, "short_term_debt": 78995000, "long_term_debt": 1713438000, "total_debt": 1792433000, "total_liabilities": 3340703000, "total_equity": 948707000, "shares_outstanding": 117112000, "goodwill_and_intangibles": 97631000 }, "cash_flow": { "operating_cash_flow": -62461000, "capital_expenditure": 811316000, "free_cash_flow": 748855000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162678, "ticker_id": 8088, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-127693000", "ebitda": "36914000", "netIncome": "26657000", "grossProfit": "225058000", "depreciation": "None", "totalRevenue": "759981000", "costOfRevenue": "534923000", "interestIncome": "131771000", "incomeBeforeTax": "-250864000", "interestExpense": "131771000", "operatingIncome": "-121881000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9322000", "reportedCurrency": "USD", "netInterestIncome": "-131771000", "nonInterestIncome": "None", "operatingExpenses": "346939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18844000", "otherNonOperatingIncome": "2788000", "costofGoodsAndServicesSold": "534923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164607000", "sellingGeneralAndAdministrative": "116659000", "netIncomeFromContinuingOperations": "-260186000" }, "balance": { "goodwill": "87543000", "inventory": "79467000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "4749787000", "longTermDebt": "1713438000", "shortTermDebt": "78995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10088000", "reportedCurrency": "USD", "retainedEarnings": "229391000", "totalLiabilities": "3340703000", "otherCurrentAssets": "86189000", "totalCurrentAssets": "461413000", "currentLongTermDebt": "35484000", "longTermInvestments": "6958000", "shortTermInvestments": "None", "currentNetReceivables": "69132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4288374000", "currentAccountsPayable": "131278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3875167000", "shortLongTermDebtTotal": "2153888000", "totalShareholderEquity": "948707000", "capitalLeaseObligations": "390785000", "otherCurrentLiabilities": "106626000", "totalCurrentLiabilities": "372191000", "otherNonCurrentLiabilities": "48210000", "totalNonCurrentLiabilities": "2968512000", "cashAndShortTermInvestments": "226625000", "commonStockSharesOutstanding": "117112000", "intangibleAssetsExcludingGoodwill": "10088000", "cashAndCashEquivalentsAtCarryingValue": "226625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-260186000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "14960000", "operatingCashflow": "-62461000", "capitalExpenditures": "811316000", "changeInReceivables": "-5707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "936386000", "cashflowFromInvestment": "-811316000", "stockBasedCompensation": "27856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "62609000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "266749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 759981000, "cost_of_revenue": 534923000, "gross_profit": 225058000, "research_and_development": 18844000, "selling_general_admin": 116659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -127693000, "depreciation_amortisation": 164607000, "ebitda": 36914000, "interest_expense": 131771000, "interest_income": null, "other_non_operating": null, "pretax_income": -250864000, "tax_provision": 9322000, "effective_tax_rate": null, "net_income": 26657000, "net_income_continuing_ops": -260186000, "net_income_to_common": 26657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226625000, "short_term_investments": null, "net_receivables": 69132000, "inventory": 79467000, "other_current_assets": null, "total_current_assets": 461413000, "net_ppe": null, "goodwill": 87543000, "intangible_assets": 10088000, "goodwill_and_intangibles": 97631000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4288374000, "total_assets": 4749787000, "short_term_debt": 78995000, "accounts_payable": 131278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 372191000, "long_term_debt": 1713438000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2968512000, "total_liabilities": 3340703000, "total_debt": 1792433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 229391000, "total_equity": 948707000, "shares_outstanding": 117112000, "operating_cash_flow": -62461000, "stock_based_compensation": 27856000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 811316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -811316000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 936386000, "free_cash_flow": 748855000, "net_change_in_cash": 62609000 }, "raw_data": { "income": { "ebit": "-127693000", "ebitda": "36914000", "netIncome": "26657000", "grossProfit": "225058000", "depreciation": "None", "totalRevenue": "759981000", "costOfRevenue": "534923000", "interestIncome": "131771000", "incomeBeforeTax": "-250864000", "interestExpense": "131771000", "operatingIncome": "-121881000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9322000", "reportedCurrency": "USD", "netInterestIncome": "-131771000", "nonInterestIncome": "None", "operatingExpenses": "346939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18844000", "otherNonOperatingIncome": "2788000", "costofGoodsAndServicesSold": "534923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164607000", "sellingGeneralAndAdministrative": "116659000", "netIncomeFromContinuingOperations": "-260186000" }, "balance": { "goodwill": "87543000", "inventory": "79467000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "4749787000", "longTermDebt": "1713438000", "shortTermDebt": "78995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10088000", "reportedCurrency": "USD", "retainedEarnings": "229391000", "totalLiabilities": "3340703000", "otherCurrentAssets": "86189000", "totalCurrentAssets": "461413000", "currentLongTermDebt": "35484000", "longTermInvestments": "6958000", "shortTermInvestments": "None", "currentNetReceivables": "69132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4288374000", "currentAccountsPayable": "131278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3875167000", "shortLongTermDebtTotal": "2153888000", "totalShareholderEquity": "948707000", "capitalLeaseObligations": "390785000", "otherCurrentLiabilities": "106626000", "totalCurrentLiabilities": "372191000", "otherNonCurrentLiabilities": "48210000", "totalNonCurrentLiabilities": "2968512000", "cashAndShortTermInvestments": "226625000", "commonStockSharesOutstanding": "117112000", "intangibleAssetsExcludingGoodwill": "10088000", "cashAndCashEquivalentsAtCarryingValue": "226625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-260186000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "14960000", "operatingCashflow": "-62461000", "capitalExpenditures": "811316000", "changeInReceivables": "-5707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "936386000", "cashflowFromInvestment": "-811316000", "stockBasedCompensation": "27856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "62609000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "266749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 722231000, "cost_of_revenue": 502430000, "gross_profit": 219801000, "ebit": -26324000, "ebitda": 163232000, "pretax_income": -290267000, "tax_provision": 7066000, "net_income": 167644000, "net_income_to_common": 167644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 679552000, "total_current_assets": 1965942000, "total_assets": 22765093000, "short_term_debt": 339374000, "long_term_debt": 14504160000, "total_debt": 14843534000, "total_liabilities": 17808528000, "total_equity": 3340754000, "shares_outstanding": 272345000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10623000, "capital_expenditure": 424837000, "free_cash_flow": 435460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162641, "ticker_id": 8088, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26324000", "ebitda": "163232000", "netIncome": "167644000", "grossProfit": "219801000", "depreciation": "None", "totalRevenue": "722231000", "costOfRevenue": "502430000", "interestIncome": "None", "incomeBeforeTax": "-290267000", "interestExpense": "263943000", "operatingIncome": "-43510000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7066000", "reportedCurrency": "USD", "netInterestIncome": "-263943000", "nonInterestIncome": "None", "operatingExpenses": "263311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10143000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189556000", "sellingGeneralAndAdministrative": "74635000", "netIncomeFromContinuingOperations": "-297333000" }, "balance": { "goodwill": "None", "inventory": "490390000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "22765093000", "longTermDebt": "14504160000", "shortTermDebt": "339374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3662275000", "totalLiabilities": "17808528000", "otherCurrentAssets": "563492000", "totalCurrentAssets": "1965942000", "currentLongTermDebt": "291185000", "longTermInvestments": "83626000", "shortTermInvestments": "None", "currentNetReceivables": "232508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20799151000", "currentAccountsPayable": "343226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14874268000", "totalShareholderEquity": "3340754000", "capitalLeaseObligations": "78923000", "otherCurrentLiabilities": "506902000", "totalCurrentLiabilities": "1358953000", "otherNonCurrentLiabilities": "152144000", "totalNonCurrentLiabilities": "16449575000", "cashAndShortTermInvestments": "679552000", "commonStockSharesOutstanding": "272345000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "679552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "30896000", "operatingCashflow": "10623000", "capitalExpenditures": "424837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35598000", "cashflowFromInvestment": "-122742000", "stockBasedCompensation": "26302000", "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": "207900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 722231000, "cost_of_revenue": 502430000, "gross_profit": 219801000, "research_and_development": 10143000, "selling_general_admin": 74635000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26324000, "depreciation_amortisation": 189556000, "ebitda": 163232000, "interest_expense": 263943000, "interest_income": null, "other_non_operating": null, "pretax_income": -290267000, "tax_provision": 7066000, "effective_tax_rate": null, "net_income": 167644000, "net_income_continuing_ops": -297333000, "net_income_to_common": 167644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 679552000, "short_term_investments": null, "net_receivables": 232508000, "inventory": 490390000, "other_current_assets": null, "total_current_assets": 1965942000, "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": 20799151000, "total_assets": 22765093000, "short_term_debt": 339374000, "accounts_payable": 343226000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1358953000, "long_term_debt": 14504160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16449575000, "total_liabilities": 17808528000, "total_debt": 14843534000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3662275000, "total_equity": 3340754000, "shares_outstanding": 272345000, "operating_cash_flow": 10623000, "stock_based_compensation": 26302000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 424837000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122742000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35598000, "free_cash_flow": 435460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26324000", "ebitda": "163232000", "netIncome": "167644000", "grossProfit": "219801000", "depreciation": "None", "totalRevenue": "722231000", "costOfRevenue": "502430000", "interestIncome": "None", "incomeBeforeTax": "-290267000", "interestExpense": "263943000", "operatingIncome": "-43510000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7066000", "reportedCurrency": "USD", "netInterestIncome": "-263943000", "nonInterestIncome": "None", "operatingExpenses": "263311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10143000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189556000", "sellingGeneralAndAdministrative": "74635000", "netIncomeFromContinuingOperations": "-297333000" }, "balance": { "goodwill": "None", "inventory": "490390000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "22765093000", "longTermDebt": "14504160000", "shortTermDebt": "339374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3662275000", "totalLiabilities": "17808528000", "otherCurrentAssets": "563492000", "totalCurrentAssets": "1965942000", "currentLongTermDebt": "291185000", "longTermInvestments": "83626000", "shortTermInvestments": "None", "currentNetReceivables": "232508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20799151000", "currentAccountsPayable": "343226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14874268000", "totalShareholderEquity": "3340754000", "capitalLeaseObligations": "78923000", "otherCurrentLiabilities": "506902000", "totalCurrentLiabilities": "1358953000", "otherNonCurrentLiabilities": "152144000", "totalNonCurrentLiabilities": "16449575000", "cashAndShortTermInvestments": "679552000", "commonStockSharesOutstanding": "272345000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "679552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "30896000", "operatingCashflow": "10623000", "capitalExpenditures": "424837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35598000", "cashflowFromInvestment": "-122742000", "stockBasedCompensation": "26302000", "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": "207900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 1158833000, "cost_of_revenue": 749761000, "gross_profit": 409072000, "ebit": 121751000, "ebitda": 322902000, "pretax_income": -134672000, "tax_provision": 40434000, "net_income": 103574000, "net_income_to_common": 103574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236840000, "total_current_assets": 2155969000, "total_assets": 24177606000, "short_term_debt": 319321000, "long_term_debt": 14420604000, "total_debt": 14739925000, "total_liabilities": 19193632000, "total_equity": 3132484000, "shares_outstanding": 271243000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96948000, "capital_expenditure": 774000, "free_cash_flow": 97722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162642, "ticker_id": 8088, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121751000", "ebitda": "322902000", "netIncome": "103574000", "grossProfit": "409072000", "depreciation": "None", "totalRevenue": "1158833000", "costOfRevenue": "749761000", "interestIncome": "None", "incomeBeforeTax": "-134672000", "interestExpense": "256423000", "operatingIncome": "97357000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "40434000", "reportedCurrency": "USD", "netInterestIncome": "-256423000", "nonInterestIncome": "None", "operatingExpenses": "311715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8816000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "749761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201151000", "sellingGeneralAndAdministrative": "83193000", "netIncomeFromContinuingOperations": "-175106000" }, "balance": { "goodwill": "None", "inventory": "501286000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "24177606000", "longTermDebt": "14420604000", "shortTermDebt": "319321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3829919000", "totalLiabilities": "19193632000", "otherCurrentAssets": "155216000", "totalCurrentAssets": "2155969000", "currentLongTermDebt": "269510000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "262627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22021637000", "currentAccountsPayable": "271021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14886097000", "totalShareholderEquity": "3132484000", "capitalLeaseObligations": "86719000", "otherCurrentLiabilities": "540653000", "totalCurrentLiabilities": "1302515000", "otherNonCurrentLiabilities": "156199000", "totalNonCurrentLiabilities": "17891117000", "cashAndShortTermInvestments": "1236840000", "commonStockSharesOutstanding": "271243000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1236840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-175106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "68701000", "operatingCashflow": "96948000", "capitalExpenditures": "774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "393139000", "cashflowFromInvestment": "-408855000", "stockBasedCompensation": "28332000", "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": "184429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1158833000, "cost_of_revenue": 749761000, "gross_profit": 409072000, "research_and_development": 8816000, "selling_general_admin": 83193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121751000, "depreciation_amortisation": 201151000, "ebitda": 322902000, "interest_expense": 256423000, "interest_income": null, "other_non_operating": null, "pretax_income": -134672000, "tax_provision": 40434000, "effective_tax_rate": null, "net_income": 103574000, "net_income_continuing_ops": -175106000, "net_income_to_common": 103574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1236840000, "short_term_investments": null, "net_receivables": 262627000, "inventory": 501286000, "other_current_assets": null, "total_current_assets": 2155969000, "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": 22021637000, "total_assets": 24177606000, "short_term_debt": 319321000, "accounts_payable": 271021000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1302515000, "long_term_debt": 14420604000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17891117000, "total_liabilities": 19193632000, "total_debt": 14739925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3829919000, "total_equity": 3132484000, "shares_outstanding": 271243000, "operating_cash_flow": 96948000, "stock_based_compensation": 28332000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -408855000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 393139000, "free_cash_flow": 97722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121751000", "ebitda": "322902000", "netIncome": "103574000", "grossProfit": "409072000", "depreciation": "None", "totalRevenue": "1158833000", "costOfRevenue": "749761000", "interestIncome": "None", "incomeBeforeTax": "-134672000", "interestExpense": "256423000", "operatingIncome": "97357000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "40434000", "reportedCurrency": "USD", "netInterestIncome": "-256423000", "nonInterestIncome": "None", "operatingExpenses": "311715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8816000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "749761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201151000", "sellingGeneralAndAdministrative": "83193000", "netIncomeFromContinuingOperations": "-175106000" }, "balance": { "goodwill": "None", "inventory": "501286000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "24177606000", "longTermDebt": "14420604000", "shortTermDebt": "319321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3829919000", "totalLiabilities": "19193632000", "otherCurrentAssets": "155216000", "totalCurrentAssets": "2155969000", "currentLongTermDebt": "269510000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "262627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22021637000", "currentAccountsPayable": "271021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14886097000", "totalShareholderEquity": "3132484000", "capitalLeaseObligations": "86719000", "otherCurrentLiabilities": "540653000", "totalCurrentLiabilities": "1302515000", "otherNonCurrentLiabilities": "156199000", "totalNonCurrentLiabilities": "17891117000", "cashAndShortTermInvestments": "1236840000", "commonStockSharesOutstanding": "271243000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1236840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-175106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "68701000", "operatingCashflow": "96948000", "capitalExpenditures": "774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "393139000", "cashflowFromInvestment": "-408855000", "stockBasedCompensation": "28332000", "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": "184429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 724557000, "cost_of_revenue": 481291000, "gross_profit": 243266000, "ebit": -9885001, "ebitda": 171660999, "pretax_income": -275673000, "tax_provision": 2171999, "net_income": 16588999, "net_income_to_common": 16588999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1155608000, "total_current_assets": 2070471000, "total_assets": 22225482000, "short_term_debt": 413641000, "long_term_debt": 14310055000, "total_debt": 14723696000, "total_liabilities": 17580903000, "total_equity": 2983902000, "shares_outstanding": 267473000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -121523000, "capital_expenditure": 743641000, "free_cash_flow": 622118000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162644, "ticker_id": 8088, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9885001", "ebitda": "171660999", "netIncome": "16588999", "grossProfit": "243266000", "depreciation": "None", "totalRevenue": "724557000", "costOfRevenue": "481291000", "interestIncome": "None", "incomeBeforeTax": "-275673000", "interestExpense": "265788000", "operatingIncome": "3651000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2171999", "reportedCurrency": "USD", "netInterestIncome": "-265788000", "nonInterestIncome": "None", "operatingExpenses": "239615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9267000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181546000", "sellingGeneralAndAdministrative": "65550000", "netIncomeFromContinuingOperations": "-277845000" }, "balance": { "goodwill": "None", "inventory": "569987000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "22225482000", "longTermDebt": "14310055000", "shortTermDebt": "413641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3933493000", "totalLiabilities": "17580903000", "otherCurrentAssets": "96597000", "totalCurrentAssets": "2070471000", "currentLongTermDebt": "311531000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "248279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20155011000", "currentAccountsPayable": "336547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14716977000", "totalShareholderEquity": "2983902000", "capitalLeaseObligations": "95391000", "otherCurrentLiabilities": "510969000", "totalCurrentLiabilities": "1420780000", "otherNonCurrentLiabilities": "169324000", "totalNonCurrentLiabilities": "16160123000", "cashAndShortTermInvestments": "1155608000", "commonStockSharesOutstanding": "267473000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1155608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-78838000", "operatingCashflow": "-121523000", "capitalExpenditures": "743641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "498513000", "cashflowFromInvestment": "-233311000", "stockBasedCompensation": "29591000", "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": "201600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 724557000, "cost_of_revenue": 481291000, "gross_profit": 243266000, "research_and_development": 9267000, "selling_general_admin": 65550000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9885001, "depreciation_amortisation": 181546000, "ebitda": 171660999, "interest_expense": 265788000, "interest_income": null, "other_non_operating": null, "pretax_income": -275673000, "tax_provision": 2171999, "effective_tax_rate": null, "net_income": 16588999, "net_income_continuing_ops": -277845000, "net_income_to_common": 16588999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1155608000, "short_term_investments": null, "net_receivables": 248279000, "inventory": 569987000, "other_current_assets": null, "total_current_assets": 2070471000, "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": 20155011000, "total_assets": 22225482000, "short_term_debt": 413641000, "accounts_payable": 336547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1420780000, "long_term_debt": 14310055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16160123000, "total_liabilities": 17580903000, "total_debt": 14723696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3933493000, "total_equity": 2983902000, "shares_outstanding": 267473000, "operating_cash_flow": -121523000, "stock_based_compensation": 29591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 743641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 498513000, "free_cash_flow": 622118000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9885001", "ebitda": "171660999", "netIncome": "16588999", "grossProfit": "243266000", "depreciation": "None", "totalRevenue": "724557000", "costOfRevenue": "481291000", "interestIncome": "None", "incomeBeforeTax": "-275673000", "interestExpense": "265788000", "operatingIncome": "3651000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2171999", "reportedCurrency": "USD", "netInterestIncome": "-265788000", "nonInterestIncome": "None", "operatingExpenses": "239615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9267000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181546000", "sellingGeneralAndAdministrative": "65550000", "netIncomeFromContinuingOperations": "-277845000" }, "balance": { "goodwill": "None", "inventory": "569987000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "22225482000", "longTermDebt": "14310055000", "shortTermDebt": "413641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3933493000", "totalLiabilities": "17580903000", "otherCurrentAssets": "96597000", "totalCurrentAssets": "2070471000", "currentLongTermDebt": "311531000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "248279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20155011000", "currentAccountsPayable": "336547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14716977000", "totalShareholderEquity": "2983902000", "capitalLeaseObligations": "95391000", "otherCurrentLiabilities": "510969000", "totalCurrentLiabilities": "1420780000", "otherNonCurrentLiabilities": "169324000", "totalNonCurrentLiabilities": "16160123000", "cashAndShortTermInvestments": "1155608000", "commonStockSharesOutstanding": "267473000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1155608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-78838000", "operatingCashflow": "-121523000", "capitalExpenditures": "743641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "498513000", "cashflowFromInvestment": "-233311000", "stockBasedCompensation": "29591000", "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": "201600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 569336000, "cost_of_revenue": 474920000, "gross_profit": 94416000, "ebit": -121960000, "ebitda": 93153000, "pretax_income": -373914000, "tax_provision": -94930000, "net_income": 280391000, "net_income_to_common": 280391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618057000, "total_current_assets": 1785811000, "total_assets": 21230135000, "short_term_debt": 329770000, "long_term_debt": 13754778000, "total_debt": 14084548000, "total_liabilities": 16783913000, "total_equity": 2926727000, "shares_outstanding": 261152000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -292659000, "capital_expenditure": 723742000, "free_cash_flow": 431083000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162645, "ticker_id": 8088, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-121960000", "ebitda": "93153000", "netIncome": "280391000", "grossProfit": "94416000", "depreciation": "None", "totalRevenue": "569336000", "costOfRevenue": "474920000", "interestIncome": "None", "incomeBeforeTax": "-373914000", "interestExpense": "251954000", "operatingIncome": "-114349000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-94930000", "reportedCurrency": "USD", "netInterestIncome": "-247137000", "nonInterestIncome": "None", "operatingExpenses": "208765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8063000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215113000", "sellingGeneralAndAdministrative": "71543000", "netIncomeFromContinuingOperations": "-278984000" }, "balance": { "goodwill": "None", "inventory": "491150000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "21230135000", "longTermDebt": "13754778000", "shortTermDebt": "329770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3950082000", "totalLiabilities": "16783913000", "otherCurrentAssets": "490079000", "totalCurrentAssets": "1785811000", "currentLongTermDebt": "278531000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "186525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19444324000", "currentAccountsPayable": "279775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14135284000", "totalShareholderEquity": "2926727000", "capitalLeaseObligations": "101975000", "otherCurrentLiabilities": "505599000", "totalCurrentLiabilities": "1268642000", "otherNonCurrentLiabilities": "167611000", "totalNonCurrentLiabilities": "15515271000", "cashAndShortTermInvestments": "618057000", "commonStockSharesOutstanding": "261152000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "618057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-278984000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-76748000", "operatingCashflow": "-292659000", "capitalExpenditures": "723742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1018654000", "cashflowFromInvestment": "-692821000", "stockBasedCompensation": "25024000", "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": "189713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 569336000, "cost_of_revenue": 474920000, "gross_profit": 94416000, "research_and_development": 8063000, "selling_general_admin": 71543000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -121960000, "depreciation_amortisation": 215113000, "ebitda": 93153000, "interest_expense": 251954000, "interest_income": null, "other_non_operating": null, "pretax_income": -373914000, "tax_provision": -94930000, "effective_tax_rate": null, "net_income": 280391000, "net_income_continuing_ops": -278984000, "net_income_to_common": 280391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 618057000, "short_term_investments": null, "net_receivables": 186525000, "inventory": 491150000, "other_current_assets": null, "total_current_assets": 1785811000, "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": 19444324000, "total_assets": 21230135000, "short_term_debt": 329770000, "accounts_payable": 279775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1268642000, "long_term_debt": 13754778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15515271000, "total_liabilities": 16783913000, "total_debt": 14084548000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3950082000, "total_equity": 2926727000, "shares_outstanding": 261152000, "operating_cash_flow": -292659000, "stock_based_compensation": 25024000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 723742000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -692821000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1018654000, "free_cash_flow": 431083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-121960000", "ebitda": "93153000", "netIncome": "280391000", "grossProfit": "94416000", "depreciation": "None", "totalRevenue": "569336000", "costOfRevenue": "474920000", "interestIncome": "None", "incomeBeforeTax": "-373914000", "interestExpense": "251954000", "operatingIncome": "-114349000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-94930000", "reportedCurrency": "USD", "netInterestIncome": "-247137000", "nonInterestIncome": "None", "operatingExpenses": "208765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8063000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215113000", "sellingGeneralAndAdministrative": "71543000", "netIncomeFromContinuingOperations": "-278984000" }, "balance": { "goodwill": "None", "inventory": "491150000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "21230135000", "longTermDebt": "13754778000", "shortTermDebt": "329770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3950082000", "totalLiabilities": "16783913000", "otherCurrentAssets": "490079000", "totalCurrentAssets": "1785811000", "currentLongTermDebt": "278531000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "186525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19444324000", "currentAccountsPayable": "279775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14135284000", "totalShareholderEquity": "2926727000", "capitalLeaseObligations": "101975000", "otherCurrentLiabilities": "505599000", "totalCurrentLiabilities": "1268642000", "otherNonCurrentLiabilities": "167611000", "totalNonCurrentLiabilities": "15515271000", "cashAndShortTermInvestments": "618057000", "commonStockSharesOutstanding": "261152000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "618057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-278984000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-76748000", "operatingCashflow": "-292659000", "capitalExpenditures": "723742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1018654000", "cashflowFromInvestment": "-692821000", "stockBasedCompensation": "25024000", "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": "189713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 504271000, "cost_of_revenue": 405427000, "gross_profit": 98844000, "ebit": -160287000, "ebitda": 9603000, "pretax_income": -387721000, "tax_provision": -110550000, "net_income": 50011000, "net_income_to_common": 50011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 604874000, "total_current_assets": 1667213000, "total_assets": 20377855000, "short_term_debt": 304397000, "long_term_debt": 13310194000, "total_debt": 13614591000, "total_liabilities": 16280334000, "total_equity": 2615402000, "shares_outstanding": 257911000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -104206000, "capital_expenditure": 655021000, "free_cash_flow": 550815000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162646, "ticker_id": 8088, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-160287000", "ebitda": "9603000", "netIncome": "50011000", "grossProfit": "98844000", "depreciation": "None", "totalRevenue": "504271000", "costOfRevenue": "405427000", "interestIncome": "None", "incomeBeforeTax": "-387721000", "interestExpense": "227434000", "operatingIncome": "-114888000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-110550000", "reportedCurrency": "USD", "netInterestIncome": "-227434000", "nonInterestIncome": "None", "operatingExpenses": "213732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9979000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169890000", "sellingGeneralAndAdministrative": "57763000", "netIncomeFromContinuingOperations": "-277171000" }, "balance": { "goodwill": "None", "inventory": "414401000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "20377855000", "longTermDebt": "13310194000", "shortTermDebt": "304397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4229855000", "totalLiabilities": "16280334000", "otherCurrentAssets": "475817000", "totalCurrentAssets": "1667213000", "currentLongTermDebt": "250422000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "172121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18710642000", "currentAccountsPayable": "268908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13672616000", "totalShareholderEquity": "2615402000", "capitalLeaseObligations": "112000000", "otherCurrentLiabilities": "546409000", "totalCurrentLiabilities": "1261981000", "otherNonCurrentLiabilities": "120973000", "totalNonCurrentLiabilities": "15018353000", "cashAndShortTermInvestments": "604874000", "commonStockSharesOutstanding": "257911000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "604874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-277171000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12318000", "operatingCashflow": "-104206000", "capitalExpenditures": "655021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "790714000", "cashflowFromInvestment": "-655021000", "stockBasedCompensation": "25005000", "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": "169890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504271000, "cost_of_revenue": 405427000, "gross_profit": 98844000, "research_and_development": 9979000, "selling_general_admin": 57763000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -160287000, "depreciation_amortisation": 169890000, "ebitda": 9603000, "interest_expense": 227434000, "interest_income": null, "other_non_operating": null, "pretax_income": -387721000, "tax_provision": -110550000, "effective_tax_rate": null, "net_income": 50011000, "net_income_continuing_ops": -277171000, "net_income_to_common": 50011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 604874000, "short_term_investments": null, "net_receivables": 172121000, "inventory": 414401000, "other_current_assets": null, "total_current_assets": 1667213000, "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": 18710642000, "total_assets": 20377855000, "short_term_debt": 304397000, "accounts_payable": 268908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1261981000, "long_term_debt": 13310194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15018353000, "total_liabilities": 16280334000, "total_debt": 13614591000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4229855000, "total_equity": 2615402000, "shares_outstanding": 257911000, "operating_cash_flow": -104206000, "stock_based_compensation": 25005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 655021000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -655021000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 790714000, "free_cash_flow": 550815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-160287000", "ebitda": "9603000", "netIncome": "50011000", "grossProfit": "98844000", "depreciation": "None", "totalRevenue": "504271000", "costOfRevenue": "405427000", "interestIncome": "None", "incomeBeforeTax": "-387721000", "interestExpense": "227434000", "operatingIncome": "-114888000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-110550000", "reportedCurrency": "USD", "netInterestIncome": "-227434000", "nonInterestIncome": "None", "operatingExpenses": "213732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9979000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169890000", "sellingGeneralAndAdministrative": "57763000", "netIncomeFromContinuingOperations": "-277171000" }, "balance": { "goodwill": "None", "inventory": "414401000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "20377855000", "longTermDebt": "13310194000", "shortTermDebt": "304397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4229855000", "totalLiabilities": "16280334000", "otherCurrentAssets": "475817000", "totalCurrentAssets": "1667213000", "currentLongTermDebt": "250422000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "172121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18710642000", "currentAccountsPayable": "268908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13672616000", "totalShareholderEquity": "2615402000", "capitalLeaseObligations": "112000000", "otherCurrentLiabilities": "546409000", "totalCurrentLiabilities": "1261981000", "otherNonCurrentLiabilities": "120973000", "totalNonCurrentLiabilities": "15018353000", "cashAndShortTermInvestments": "604874000", "commonStockSharesOutstanding": "257911000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "604874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-277171000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12318000", "operatingCashflow": "-104206000", "capitalExpenditures": "655021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "790714000", "cashflowFromInvestment": "-655021000", "stockBasedCompensation": "25005000", "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": "169890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 518492000, "cost_of_revenue": 420993000, "gross_profit": 97499000, "ebit": -3166430000, "ebitda": -3004087000, "pretax_income": -3399815000, "tax_provision": 136000, "net_income": -2813657000, "net_income_to_common": -2813657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574956000, "total_current_assets": 1722636000, "total_assets": 19897884000, "short_term_debt": 286494000, "long_term_debt": 12669827000, "total_debt": 12956321000, "total_liabilities": 15733674000, "total_equity": 2554207000, "shares_outstanding": 224896000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -258359000, "capital_expenditure": 792412000, "free_cash_flow": 534053000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162647, "ticker_id": 8088, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3166430000", "ebitda": "-3004087000", "netIncome": "-2813657000", "grossProfit": "97499000", "depreciation": "None", "totalRevenue": "518492000", "costOfRevenue": "420993000", "interestIncome": "None", "incomeBeforeTax": "-3399815000", "interestExpense": "233385000", "operatingIncome": "-3256259000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "136000", "reportedCurrency": "USD", "netInterestIncome": "-233385000", "nonInterestIncome": "None", "operatingExpenses": "3353758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8794000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162343000", "sellingGeneralAndAdministrative": "72045000", "netIncomeFromContinuingOperations": "-3399951000" }, "balance": { "goodwill": "0", "inventory": "402083000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "19897884000", "longTermDebt": "12669827000", "shortTermDebt": "286494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4279866000", "totalLiabilities": "15733674000", "otherCurrentAssets": "574891000", "totalCurrentAssets": "1722636000", "currentLongTermDebt": "231665000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "170706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18175248000", "currentAccountsPayable": "354214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13022460000", "totalShareholderEquity": "2554207000", "capitalLeaseObligations": "120968000", "otherCurrentLiabilities": "556432000", "totalCurrentLiabilities": "1334482000", "otherNonCurrentLiabilities": "119846000", "totalNonCurrentLiabilities": "14399192000", "cashAndShortTermInvestments": "574956000", "commonStockSharesOutstanding": "224896000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "574956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3399951000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-59735000", "operatingCashflow": "-258359000", "capitalExpenditures": "792412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "987570000", "cashflowFromInvestment": "-792412000", "stockBasedCompensation": "28869000", "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": "162343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 518492000, "cost_of_revenue": 420993000, "gross_profit": 97499000, "research_and_development": 8794000, "selling_general_admin": 72045000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3166430000, "depreciation_amortisation": 162343000, "ebitda": -3004087000, "interest_expense": 233385000, "interest_income": null, "other_non_operating": null, "pretax_income": -3399815000, "tax_provision": 136000, "effective_tax_rate": null, "net_income": -2813657000, "net_income_continuing_ops": -3399951000, "net_income_to_common": -2813657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574956000, "short_term_investments": null, "net_receivables": 170706000, "inventory": 402083000, "other_current_assets": null, "total_current_assets": 1722636000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18175248000, "total_assets": 19897884000, "short_term_debt": 286494000, "accounts_payable": 354214000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1334482000, "long_term_debt": 12669827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14399192000, "total_liabilities": 15733674000, "total_debt": 12956321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4279866000, "total_equity": 2554207000, "shares_outstanding": 224896000, "operating_cash_flow": -258359000, "stock_based_compensation": 28869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 792412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -792412000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 987570000, "free_cash_flow": 534053000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3166430000", "ebitda": "-3004087000", "netIncome": "-2813657000", "grossProfit": "97499000", "depreciation": "None", "totalRevenue": "518492000", "costOfRevenue": "420993000", "interestIncome": "None", "incomeBeforeTax": "-3399815000", "interestExpense": "233385000", "operatingIncome": "-3256259000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "136000", "reportedCurrency": "USD", "netInterestIncome": "-233385000", "nonInterestIncome": "None", "operatingExpenses": "3353758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8794000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162343000", "sellingGeneralAndAdministrative": "72045000", "netIncomeFromContinuingOperations": "-3399951000" }, "balance": { "goodwill": "0", "inventory": "402083000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "19897884000", "longTermDebt": "12669827000", "shortTermDebt": "286494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4279866000", "totalLiabilities": "15733674000", "otherCurrentAssets": "574891000", "totalCurrentAssets": "1722636000", "currentLongTermDebt": "231665000", "longTermInvestments": "81297000", "shortTermInvestments": "None", "currentNetReceivables": "170706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18175248000", "currentAccountsPayable": "354214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13022460000", "totalShareholderEquity": "2554207000", "capitalLeaseObligations": "120968000", "otherCurrentLiabilities": "556432000", "totalCurrentLiabilities": "1334482000", "otherNonCurrentLiabilities": "119846000", "totalNonCurrentLiabilities": "14399192000", "cashAndShortTermInvestments": "574956000", "commonStockSharesOutstanding": "224896000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "574956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3399951000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-59735000", "operatingCashflow": "-258359000", "capitalExpenditures": "792412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "987570000", "cashflowFromInvestment": "-792412000", "stockBasedCompensation": "28869000", "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": "162343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 537173000, "cost_of_revenue": 433694000, "gross_profit": 103479000, "ebit": -210376000, "ebitda": -54848000, "pretax_income": -425991000, "tax_provision": -13803000, "net_income": -83766000, "net_income_to_common": -83766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 533863000, "total_current_assets": 1602462000, "total_assets": 22104323000, "short_term_debt": 292165000, "long_term_debt": 12215932000, "total_debt": 12508097000, "total_liabilities": 15069930000, "total_equity": 5278033000, "shares_outstanding": 223695000, "goodwill_and_intangibles": 3122168000 }, "cash_flow": { "operating_cash_flow": -156156000, "capital_expenditure": 764363000, "free_cash_flow": 608207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162649, "ticker_id": 8088, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-210376000", "ebitda": "-54848000", "netIncome": "-83766000", "grossProfit": "103479000", "depreciation": "None", "totalRevenue": "537173000", "costOfRevenue": "433694000", "interestIncome": "None", "incomeBeforeTax": "-425991000", "interestExpense": "215615000", "operatingIncome": "-127778000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-13803000", "reportedCurrency": "USD", "netInterestIncome": "-215615000", "nonInterestIncome": "None", "operatingExpenses": "231257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8180000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155528000", "sellingGeneralAndAdministrative": "60587000", "netIncomeFromContinuingOperations": "-412188000" }, "balance": { "goodwill": "3122168000", "inventory": "342348000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "22104323000", "longTermDebt": "12215932000", "shortTermDebt": "292165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1466209000", "totalLiabilities": "15069930000", "otherCurrentAssets": "543738000", "totalCurrentAssets": "1602462000", "currentLongTermDebt": "236227000", "longTermInvestments": "132579000", "shortTermInvestments": "None", "currentNetReceivables": "182513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20501861000", "currentAccountsPayable": "244184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12582724000", "totalShareholderEquity": "5278033000", "capitalLeaseObligations": "130565000", "otherCurrentLiabilities": "426003000", "totalCurrentLiabilities": "1091508000", "otherNonCurrentLiabilities": "212091000", "totalNonCurrentLiabilities": "13978422000", "cashAndShortTermInvestments": "533863000", "commonStockSharesOutstanding": "223695000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "533863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83766000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10777000", "operatingCashflow": "-156156000", "capitalExpenditures": "764363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "395820000", "cashflowFromInvestment": "-271295000", "stockBasedCompensation": "26992000", "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": "178428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 537173000, "cost_of_revenue": 433694000, "gross_profit": 103479000, "research_and_development": 8180000, "selling_general_admin": 60587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -210376000, "depreciation_amortisation": 155528000, "ebitda": -54848000, "interest_expense": 215615000, "interest_income": null, "other_non_operating": null, "pretax_income": -425991000, "tax_provision": -13803000, "effective_tax_rate": null, "net_income": -83766000, "net_income_continuing_ops": -412188000, "net_income_to_common": -83766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 533863000, "short_term_investments": null, "net_receivables": 182513000, "inventory": 342348000, "other_current_assets": null, "total_current_assets": 1602462000, "net_ppe": null, "goodwill": 3122168000, "intangible_assets": null, "goodwill_and_intangibles": 3122168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20501861000, "total_assets": 22104323000, "short_term_debt": 292165000, "accounts_payable": 244184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1091508000, "long_term_debt": 12215932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13978422000, "total_liabilities": 15069930000, "total_debt": 12508097000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1466209000, "total_equity": 5278033000, "shares_outstanding": 223695000, "operating_cash_flow": -156156000, "stock_based_compensation": 26992000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 764363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271295000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 395820000, "free_cash_flow": 608207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-210376000", "ebitda": "-54848000", "netIncome": "-83766000", "grossProfit": "103479000", "depreciation": "None", "totalRevenue": "537173000", "costOfRevenue": "433694000", "interestIncome": "None", "incomeBeforeTax": "-425991000", "interestExpense": "215615000", "operatingIncome": "-127778000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-13803000", "reportedCurrency": "USD", "netInterestIncome": "-215615000", "nonInterestIncome": "None", "operatingExpenses": "231257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8180000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155528000", "sellingGeneralAndAdministrative": "60587000", "netIncomeFromContinuingOperations": "-412188000" }, "balance": { "goodwill": "3122168000", "inventory": "342348000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "22104323000", "longTermDebt": "12215932000", "shortTermDebt": "292165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1466209000", "totalLiabilities": "15069930000", "otherCurrentAssets": "543738000", "totalCurrentAssets": "1602462000", "currentLongTermDebt": "236227000", "longTermInvestments": "132579000", "shortTermInvestments": "None", "currentNetReceivables": "182513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20501861000", "currentAccountsPayable": "244184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12582724000", "totalShareholderEquity": "5278033000", "capitalLeaseObligations": "130565000", "otherCurrentLiabilities": "426003000", "totalCurrentLiabilities": "1091508000", "otherNonCurrentLiabilities": "212091000", "totalNonCurrentLiabilities": "13978422000", "cashAndShortTermInvestments": "533863000", "commonStockSharesOutstanding": "223695000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "533863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83766000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10777000", "operatingCashflow": "-156156000", "capitalExpenditures": "764363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "395820000", "cashflowFromInvestment": "-271295000", "stockBasedCompensation": "26992000", "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": "178428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 523866000, "cost_of_revenue": 428785000, "gross_profit": 95081000, "ebit": -63670000, "ebitda": 88815000, "pretax_income": -270877000, "tax_provision": -10949000, "net_income": 139074000, "net_income_to_common": 139074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 707587000, "total_current_assets": 1676152000, "total_assets": 21443359000, "short_term_debt": 307836000, "long_term_debt": 11711371000, "total_debt": 12019207000, "total_liabilities": 14394887000, "total_equity": 5365745000, "shares_outstanding": 255107000, "goodwill_and_intangibles": 3122168000 }, "cash_flow": { "operating_cash_flow": -208545000, "capital_expenditure": 605274000, "free_cash_flow": 396729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162650, "ticker_id": 8088, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-63670000", "ebitda": "88815000", "netIncome": "139074000", "grossProfit": "95081000", "depreciation": "None", "totalRevenue": "523866000", "costOfRevenue": "428785000", "interestIncome": "None", "incomeBeforeTax": "-270877000", "interestExpense": "207207000", "operatingIncome": "-128048000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-10949000", "reportedCurrency": "USD", "netInterestIncome": "-207207000", "nonInterestIncome": "None", "operatingExpenses": "223129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10243000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152485000", "sellingGeneralAndAdministrative": "61229000", "netIncomeFromContinuingOperations": "-259928000" }, "balance": { "goodwill": "3122168000", "inventory": "353125000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "21443359000", "longTermDebt": "11711371000", "shortTermDebt": "307836000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1382443000", "totalLiabilities": "14394887000", "otherCurrentAssets": "435491000", "totalCurrentAssets": "1676152000", "currentLongTermDebt": "250980000", "longTermInvestments": "132563000", "shortTermInvestments": "47700000", "currentNetReceivables": "179949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19767207000", "currentAccountsPayable": "216557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12099440000", "totalShareholderEquity": "5365745000", "capitalLeaseObligations": "137089000", "otherCurrentLiabilities": "355164000", "totalCurrentLiabilities": "1007744000", "otherNonCurrentLiabilities": "151876000", "totalNonCurrentLiabilities": "13387143000", "cashAndShortTermInvestments": "707587000", "commonStockSharesOutstanding": "255107000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "707587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139074000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "58868000", "operatingCashflow": "-208545000", "capitalExpenditures": "605274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "463613000", "cashflowFromInvestment": "4001000", "stockBasedCompensation": "28095000", "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": "171885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 523866000, "cost_of_revenue": 428785000, "gross_profit": 95081000, "research_and_development": 10243000, "selling_general_admin": 61229000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -63670000, "depreciation_amortisation": 152485000, "ebitda": 88815000, "interest_expense": 207207000, "interest_income": null, "other_non_operating": null, "pretax_income": -270877000, "tax_provision": -10949000, "effective_tax_rate": null, "net_income": 139074000, "net_income_continuing_ops": -259928000, "net_income_to_common": 139074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 707587000, "short_term_investments": 47700000, "net_receivables": 179949000, "inventory": 353125000, "other_current_assets": null, "total_current_assets": 1676152000, "net_ppe": null, "goodwill": 3122168000, "intangible_assets": null, "goodwill_and_intangibles": 3122168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19767207000, "total_assets": 21443359000, "short_term_debt": 307836000, "accounts_payable": 216557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1007744000, "long_term_debt": 11711371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13387143000, "total_liabilities": 14394887000, "total_debt": 12019207000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1382443000, "total_equity": 5365745000, "shares_outstanding": 255107000, "operating_cash_flow": -208545000, "stock_based_compensation": 28095000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 605274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4001000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 463613000, "free_cash_flow": 396729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-63670000", "ebitda": "88815000", "netIncome": "139074000", "grossProfit": "95081000", "depreciation": "None", "totalRevenue": "523866000", "costOfRevenue": "428785000", "interestIncome": "None", "incomeBeforeTax": "-270877000", "interestExpense": "207207000", "operatingIncome": "-128048000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-10949000", "reportedCurrency": "USD", "netInterestIncome": "-207207000", "nonInterestIncome": "None", "operatingExpenses": "223129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10243000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152485000", "sellingGeneralAndAdministrative": "61229000", "netIncomeFromContinuingOperations": "-259928000" }, "balance": { "goodwill": "3122168000", "inventory": "353125000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "21443359000", "longTermDebt": "11711371000", "shortTermDebt": "307836000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1382443000", "totalLiabilities": "14394887000", "otherCurrentAssets": "435491000", "totalCurrentAssets": "1676152000", "currentLongTermDebt": "250980000", "longTermInvestments": "132563000", "shortTermInvestments": "47700000", "currentNetReceivables": "179949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19767207000", "currentAccountsPayable": "216557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12099440000", "totalShareholderEquity": "5365745000", "capitalLeaseObligations": "137089000", "otherCurrentLiabilities": "355164000", "totalCurrentLiabilities": "1007744000", "otherNonCurrentLiabilities": "151876000", "totalNonCurrentLiabilities": "13387143000", "cashAndShortTermInvestments": "707587000", "commonStockSharesOutstanding": "255107000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "707587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139074000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "58868000", "operatingCashflow": "-208545000", "capitalExpenditures": "605274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "463613000", "cashflowFromInvestment": "4001000", "stockBasedCompensation": "28095000", "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": "171885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 458188000, "cost_of_revenue": 425693000, "gross_profit": 32495000, "ebit": -93192000, "ebitda": 57328000, "pretax_income": -285351000, "tax_provision": -2201000, "net_income": -87818000, "net_income_to_common": -87818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 487280000, "total_current_assets": 1670606000, "total_assets": 20834343000, "short_term_debt": 315052000, "long_term_debt": 10902751000, "total_debt": 11217803000, "total_liabilities": 14075960000, "total_equity": 5180451000, "shares_outstanding": 219882000, "goodwill_and_intangibles": 3122168000 }, "cash_flow": { "operating_cash_flow": -143093000, "capital_expenditure": 538975000, "free_cash_flow": 395882000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162651, "ticker_id": 8088, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93192000", "ebitda": "57328000", "netIncome": "-87818000", "grossProfit": "32495000", "depreciation": "None", "totalRevenue": "458188000", "costOfRevenue": "425693000", "interestIncome": "None", "incomeBeforeTax": "-285351000", "interestExpense": "192159000", "operatingIncome": "-183122000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2201000", "reportedCurrency": "USD", "netInterestIncome": "-192159000", "nonInterestIncome": "None", "operatingExpenses": "215617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12087000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150520000", "sellingGeneralAndAdministrative": "51266000", "netIncomeFromContinuingOperations": "-283150000" }, "balance": { "goodwill": "3122168000", "inventory": "411993000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "20834343000", "longTermDebt": "10902751000", "shortTermDebt": "315052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1521517000", "totalLiabilities": "14075960000", "otherCurrentAssets": "601672000", "totalCurrentAssets": "1670606000", "currentLongTermDebt": "245310000", "longTermInvestments": "132563000", "shortTermInvestments": "None", "currentNetReceivables": "169661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19163737000", "currentAccountsPayable": "286923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11544971000", "totalShareholderEquity": "5180451000", "capitalLeaseObligations": "396910000", "otherCurrentLiabilities": "542974000", "totalCurrentLiabilities": "1273821000", "otherNonCurrentLiabilities": "147204000", "totalNonCurrentLiabilities": "12802139000", "cashAndShortTermInvestments": "487280000", "commonStockSharesOutstanding": "219882000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "487280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "47753000", "operatingCashflow": "-143093000", "capitalExpenditures": "538975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "310700000", "cashflowFromInvestment": "-372266000", "stockBasedCompensation": "28869000", "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": "169520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 458188000, "cost_of_revenue": 425693000, "gross_profit": 32495000, "research_and_development": 12087000, "selling_general_admin": 51266000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93192000, "depreciation_amortisation": 150520000, "ebitda": 57328000, "interest_expense": 192159000, "interest_income": null, "other_non_operating": null, "pretax_income": -285351000, "tax_provision": -2201000, "effective_tax_rate": null, "net_income": -87818000, "net_income_continuing_ops": -283150000, "net_income_to_common": -87818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 487280000, "short_term_investments": null, "net_receivables": 169661000, "inventory": 411993000, "other_current_assets": null, "total_current_assets": 1670606000, "net_ppe": null, "goodwill": 3122168000, "intangible_assets": null, "goodwill_and_intangibles": 3122168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19163737000, "total_assets": 20834343000, "short_term_debt": 315052000, "accounts_payable": 286923000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1273821000, "long_term_debt": 10902751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12802139000, "total_liabilities": 14075960000, "total_debt": 11217803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1521517000, "total_equity": 5180451000, "shares_outstanding": 219882000, "operating_cash_flow": -143093000, "stock_based_compensation": 28869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 538975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -372266000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 310700000, "free_cash_flow": 395882000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-93192000", "ebitda": "57328000", "netIncome": "-87818000", "grossProfit": "32495000", "depreciation": "None", "totalRevenue": "458188000", "costOfRevenue": "425693000", "interestIncome": "None", "incomeBeforeTax": "-285351000", "interestExpense": "192159000", "operatingIncome": "-183122000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2201000", "reportedCurrency": "USD", "netInterestIncome": "-192159000", "nonInterestIncome": "None", "operatingExpenses": "215617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12087000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150520000", "sellingGeneralAndAdministrative": "51266000", "netIncomeFromContinuingOperations": "-283150000" }, "balance": { "goodwill": "3122168000", "inventory": "411993000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "20834343000", "longTermDebt": "10902751000", "shortTermDebt": "315052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1521517000", "totalLiabilities": "14075960000", "otherCurrentAssets": "601672000", "totalCurrentAssets": "1670606000", "currentLongTermDebt": "245310000", "longTermInvestments": "132563000", "shortTermInvestments": "None", "currentNetReceivables": "169661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19163737000", "currentAccountsPayable": "286923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11544971000", "totalShareholderEquity": "5180451000", "capitalLeaseObligations": "396910000", "otherCurrentLiabilities": "542974000", "totalCurrentLiabilities": "1273821000", "otherNonCurrentLiabilities": "147204000", "totalNonCurrentLiabilities": "12802139000", "cashAndShortTermInvestments": "487280000", "commonStockSharesOutstanding": "219882000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "487280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "47753000", "operatingCashflow": "-143093000", "capitalExpenditures": "538975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "310700000", "cashflowFromInvestment": "-372266000", "stockBasedCompensation": "28869000", "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": "169520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 516590000, "cost_of_revenue": 482588000, "gross_profit": 34002000, "ebit": -355175000, "ebitda": -212151000, "pretax_income": -537001000, "tax_provision": -1595000, "net_income": -350124000, "net_income_to_common": -350124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 678821000, "total_current_assets": 1882259000, "total_assets": 20450237000, "short_term_debt": 615804000, "long_term_debt": 10124058000, "total_debt": 10739862000, "total_liabilities": 13536224000, "total_equity": 5230228000, "shares_outstanding": 218461000, "goodwill_and_intangibles": 3122168000 }, "cash_flow": { "operating_cash_flow": -116007000, "capital_expenditure": 656124000, "free_cash_flow": 540117000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162652, "ticker_id": 8088, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-355175000", "ebitda": "-212151000", "netIncome": "-350124000", "grossProfit": "34002000", "depreciation": "None", "totalRevenue": "516590000", "costOfRevenue": "482588000", "interestIncome": "None", "incomeBeforeTax": "-537001000", "interestExpense": "181826000", "operatingIncome": "-197531000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1595000", "reportedCurrency": "USD", "netInterestIncome": "-181826000", "nonInterestIncome": "None", "operatingExpenses": "231533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7663000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "482588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143024000", "sellingGeneralAndAdministrative": "64363000", "netIncomeFromContinuingOperations": "-535406000" }, "balance": { "goodwill": "3122168000", "inventory": "459746000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "20450237000", "longTermDebt": "10124058000", "shortTermDebt": "615804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1433699000", "totalLiabilities": "13536224000", "otherCurrentAssets": "571691000", "totalCurrentAssets": "1882259000", "currentLongTermDebt": "547870000", "longTermInvestments": "132563000", "shortTermInvestments": "55000000", "currentNetReceivables": "172001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18567978000", "currentAccountsPayable": "230723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11086948000", "totalShareholderEquity": "5230228000", "capitalLeaseObligations": "415020000", "otherCurrentLiabilities": "504833000", "totalCurrentLiabilities": "1488159000", "otherNonCurrentLiabilities": "190866000", "totalNonCurrentLiabilities": "12048065000", "cashAndShortTermInvestments": "678821000", "commonStockSharesOutstanding": "218461000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "678821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-350124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "202055000", "operatingCashflow": "-116007000", "capitalExpenditures": "656124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "353166000", "cashflowFromInvestment": "-201266000", "stockBasedCompensation": "27555000", "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": "153313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 516590000, "cost_of_revenue": 482588000, "gross_profit": 34002000, "research_and_development": 7663000, "selling_general_admin": 64363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -355175000, "depreciation_amortisation": 143024000, "ebitda": -212151000, "interest_expense": 181826000, "interest_income": null, "other_non_operating": null, "pretax_income": -537001000, "tax_provision": -1595000, "effective_tax_rate": null, "net_income": -350124000, "net_income_continuing_ops": -535406000, "net_income_to_common": -350124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 678821000, "short_term_investments": 55000000, "net_receivables": 172001000, "inventory": 459746000, "other_current_assets": null, "total_current_assets": 1882259000, "net_ppe": null, "goodwill": 3122168000, "intangible_assets": null, "goodwill_and_intangibles": 3122168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18567978000, "total_assets": 20450237000, "short_term_debt": 615804000, "accounts_payable": 230723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1488159000, "long_term_debt": 10124058000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12048065000, "total_liabilities": 13536224000, "total_debt": 10739862000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1433699000, "total_equity": 5230228000, "shares_outstanding": 218461000, "operating_cash_flow": -116007000, "stock_based_compensation": 27555000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 656124000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201266000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 353166000, "free_cash_flow": 540117000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-355175000", "ebitda": "-212151000", "netIncome": "-350124000", "grossProfit": "34002000", "depreciation": "None", "totalRevenue": "516590000", "costOfRevenue": "482588000", "interestIncome": "None", "incomeBeforeTax": "-537001000", "interestExpense": "181826000", "operatingIncome": "-197531000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1595000", "reportedCurrency": "USD", "netInterestIncome": "-181826000", "nonInterestIncome": "None", "operatingExpenses": "231533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7663000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "482588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143024000", "sellingGeneralAndAdministrative": "64363000", "netIncomeFromContinuingOperations": "-535406000" }, "balance": { "goodwill": "3122168000", "inventory": "459746000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "20450237000", "longTermDebt": "10124058000", "shortTermDebt": "615804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1433699000", "totalLiabilities": "13536224000", "otherCurrentAssets": "571691000", "totalCurrentAssets": "1882259000", "currentLongTermDebt": "547870000", "longTermInvestments": "132563000", "shortTermInvestments": "55000000", "currentNetReceivables": "172001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18567978000", "currentAccountsPayable": "230723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11086948000", "totalShareholderEquity": "5230228000", "capitalLeaseObligations": "415020000", "otherCurrentLiabilities": "504833000", "totalCurrentLiabilities": "1488159000", "otherNonCurrentLiabilities": "190866000", "totalNonCurrentLiabilities": "12048065000", "cashAndShortTermInvestments": "678821000", "commonStockSharesOutstanding": "218461000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "678821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-350124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "202055000", "operatingCashflow": "-116007000", "capitalExpenditures": "656124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "353166000", "cashflowFromInvestment": "-201266000", "stockBasedCompensation": "27555000", "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": "153313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 563181000, "cost_of_revenue": 518016000, "gross_profit": 45165000, "ebit": -1269804000, "ebitda": -1131048000, "pretax_income": -1441092000, "tax_provision": 29846000, "net_income": -1069459000, "net_income_to_common": -1069459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 643787000, "total_current_assets": 1928518000, "total_assets": 20027115000, "short_term_debt": 607197000, "long_term_debt": 9697027000, "total_debt": 10304224000, "total_liabilities": 12952737000, "total_equity": 5611108000, "shares_outstanding": 217344000, "goodwill_and_intangibles": 3123441000 }, "cash_flow": { "operating_cash_flow": -63240000, "capital_expenditure": 741447000, "free_cash_flow": 678207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162654, "ticker_id": 8088, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1269804000", "ebitda": "-1131048000", "netIncome": "-1069459000", "grossProfit": "45165000", "depreciation": "None", "totalRevenue": "563181000", "costOfRevenue": "518016000", "interestIncome": "None", "incomeBeforeTax": "-1441092000", "interestExpense": "171288000", "operatingIncome": "-1347477000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29846000", "reportedCurrency": "USD", "netInterestIncome": "-171288000", "nonInterestIncome": "None", "operatingExpenses": "1392642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5039000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138756000", "sellingGeneralAndAdministrative": "53254000", "netIncomeFromContinuingOperations": "-1470938000" }, "balance": { "goodwill": "3122168000", "inventory": "661801000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "20027115000", "longTermDebt": "9697027000", "shortTermDebt": "607197000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1273000", "reportedCurrency": "USD", "retainedEarnings": "-1083575000", "totalLiabilities": "12952737000", "otherCurrentAssets": "434038000", "totalCurrentAssets": "1928518000", "currentLongTermDebt": "540517000", "longTermInvestments": "186226000", "shortTermInvestments": "64900000", "currentNetReceivables": "188892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18098597000", "currentAccountsPayable": "296453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12755695000", "shortLongTermDebtTotal": "10641670000", "totalShareholderEquity": "5611108000", "capitalLeaseObligations": "372489000", "otherCurrentLiabilities": "382513000", "totalCurrentLiabilities": "1423268000", "otherNonCurrentLiabilities": "138058000", "totalNonCurrentLiabilities": "11529469000", "cashAndShortTermInvestments": "643787000", "commonStockSharesOutstanding": "217344000", "intangibleAssetsExcludingGoodwill": "1273000", "cashAndCashEquivalentsAtCarryingValue": "643787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1069459000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "129939000", "operatingCashflow": "-63240000", "capitalExpenditures": "741447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "835554000", "cashflowFromInvestment": "-741447000", "stockBasedCompensation": "27723000", "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": "138756000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 563181000, "cost_of_revenue": 518016000, "gross_profit": 45165000, "research_and_development": 5039000, "selling_general_admin": 53254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1269804000, "depreciation_amortisation": 138756000, "ebitda": -1131048000, "interest_expense": 171288000, "interest_income": null, "other_non_operating": null, "pretax_income": -1441092000, "tax_provision": 29846000, "effective_tax_rate": null, "net_income": -1069459000, "net_income_continuing_ops": -1470938000, "net_income_to_common": -1069459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 643787000, "short_term_investments": 64900000, "net_receivables": 188892000, "inventory": 661801000, "other_current_assets": null, "total_current_assets": 1928518000, "net_ppe": null, "goodwill": 3122168000, "intangible_assets": 1273000, "goodwill_and_intangibles": 3123441000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18098597000, "total_assets": 20027115000, "short_term_debt": 607197000, "accounts_payable": 296453000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1423268000, "long_term_debt": 9697027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11529469000, "total_liabilities": 12952737000, "total_debt": 10304224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1083575000, "total_equity": 5611108000, "shares_outstanding": 217344000, "operating_cash_flow": -63240000, "stock_based_compensation": 27723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 741447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -741447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 835554000, "free_cash_flow": 678207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1269804000", "ebitda": "-1131048000", "netIncome": "-1069459000", "grossProfit": "45165000", "depreciation": "None", "totalRevenue": "563181000", "costOfRevenue": "518016000", "interestIncome": "None", "incomeBeforeTax": "-1441092000", "interestExpense": "171288000", "operatingIncome": "-1347477000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29846000", "reportedCurrency": "USD", "netInterestIncome": "-171288000", "nonInterestIncome": "None", "operatingExpenses": "1392642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5039000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138756000", "sellingGeneralAndAdministrative": "53254000", "netIncomeFromContinuingOperations": "-1470938000" }, "balance": { "goodwill": "3122168000", "inventory": "661801000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "20027115000", "longTermDebt": "9697027000", "shortTermDebt": "607197000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1273000", "reportedCurrency": "USD", "retainedEarnings": "-1083575000", "totalLiabilities": "12952737000", "otherCurrentAssets": "434038000", "totalCurrentAssets": "1928518000", "currentLongTermDebt": "540517000", "longTermInvestments": "186226000", "shortTermInvestments": "64900000", "currentNetReceivables": "188892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18098597000", "currentAccountsPayable": "296453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12755695000", "shortLongTermDebtTotal": "10641670000", "totalShareholderEquity": "5611108000", "capitalLeaseObligations": "372489000", "otherCurrentLiabilities": "382513000", "totalCurrentLiabilities": "1423268000", "otherNonCurrentLiabilities": "138058000", "totalNonCurrentLiabilities": "11529469000", "cashAndShortTermInvestments": "643787000", "commonStockSharesOutstanding": "217344000", "intangibleAssetsExcludingGoodwill": "1273000", "cashAndCashEquivalentsAtCarryingValue": "643787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1069459000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "129939000", "operatingCashflow": "-63240000", "capitalExpenditures": "741447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "835554000", "cashflowFromInvestment": "-741447000", "stockBasedCompensation": "27723000", "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": "138756000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "income_statement": { "revenue": 590193000, "cost_of_revenue": 539225000, "gross_profit": 50968000, "ebit": -164870000, "ebitda": -38086000, "pretax_income": -322047000, "tax_provision": 18677000, "net_income": 55474000, "net_income_to_common": 55474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 669094000, "total_current_assets": 2083076000, "total_assets": 20490638000, "short_term_debt": 536098000, "long_term_debt": 9133307000, "total_debt": 9669405000, "total_liabilities": 12295521000, "total_equity": 6597454000, "shares_outstanding": 221849000, "goodwill_and_intangibles": 4285244000 }, "cash_flow": { "operating_cash_flow": -202170000, "capital_expenditure": 700262000, "free_cash_flow": 498092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162655, "ticker_id": 8088, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:55.550690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-164870000", "ebitda": "-38086000", "netIncome": "55474000", "grossProfit": "50968000", "depreciation": "None", "totalRevenue": "590193000", "costOfRevenue": "539225000", "interestIncome": "None", "incomeBeforeTax": "-322047000", "interestExpense": "157177000", "operatingIncome": "-205941000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18677000", "reportedCurrency": "USD", "netInterestIncome": "-157177000", "nonInterestIncome": "None", "operatingExpenses": "256909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4557000", "otherNonOperatingIncome": "41071000", "costofGoodsAndServicesSold": "539225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126784000", "sellingGeneralAndAdministrative": "57476000", "netIncomeFromContinuingOperations": "-340724000" }, "balance": { "goodwill": "4280169000", "inventory": "791740000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "20490638000", "longTermDebt": "9133307000", "shortTermDebt": "536098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5075000", "reportedCurrency": "USD", "retainedEarnings": "-14116000", "totalLiabilities": "12295521000", "otherCurrentAssets": "406831000", "totalCurrentAssets": "2083076000", "currentLongTermDebt": "470530000", "longTermInvestments": "186226000", "shortTermInvestments": "None", "currentNetReceivables": "215411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18407562000", "currentAccountsPayable": "328827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11936621000", "shortLongTermDebtTotal": "9999882000", "totalShareholderEquity": "6597454000", "capitalLeaseObligations": "363183000", "otherCurrentLiabilities": "387020000", "totalCurrentLiabilities": "1421682000", "otherNonCurrentLiabilities": "1649934000", "totalNonCurrentLiabilities": "10873839000", "cashAndShortTermInvestments": "669094000", "commonStockSharesOutstanding": "221849000", "intangibleAssetsExcludingGoodwill": "5075000", "cashAndCashEquivalentsAtCarryingValue": "669094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "96150000", "operatingCashflow": "-202170000", "capitalExpenditures": "700262000", "changeInReceivables": "-3317000", "changeInExchangeRate": "None", "cashflowFromFinancing": "627504000", "cashflowFromInvestment": "-347482000", "stockBasedCompensation": "28237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77852000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "314887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128783999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 590193000, "cost_of_revenue": 539225000, "gross_profit": 50968000, "research_and_development": 4557000, "selling_general_admin": 57476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -164870000, "depreciation_amortisation": 126784000, "ebitda": -38086000, "interest_expense": 157177000, "interest_income": null, "other_non_operating": null, "pretax_income": -322047000, "tax_provision": 18677000, "effective_tax_rate": null, "net_income": 55474000, "net_income_continuing_ops": -340724000, "net_income_to_common": 55474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 669094000, "short_term_investments": null, "net_receivables": 215411000, "inventory": 791740000, "other_current_assets": null, "total_current_assets": 2083076000, "net_ppe": null, "goodwill": 4280169000, "intangible_assets": 5075000, "goodwill_and_intangibles": 4285244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18407562000, "total_assets": 20490638000, "short_term_debt": 536098000, "accounts_payable": 328827000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1421682000, "long_term_debt": 9133307000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10873839000, "total_liabilities": 12295521000, "total_debt": 9669405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14116000, "total_equity": 6597454000, "shares_outstanding": 221849000, "operating_cash_flow": -202170000, "stock_based_compensation": 28237000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 700262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -347482000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 627504000, "free_cash_flow": 498092000, "net_change_in_cash": 77852000 }, "raw_data": { "income": { "ebit": "-164870000", "ebitda": "-38086000", "netIncome": "55474000", "grossProfit": "50968000", "depreciation": "None", "totalRevenue": "590193000", "costOfRevenue": "539225000", "interestIncome": "None", "incomeBeforeTax": "-322047000", "interestExpense": "157177000", "operatingIncome": "-205941000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18677000", "reportedCurrency": "USD", "netInterestIncome": "-157177000", "nonInterestIncome": "None", "operatingExpenses": "256909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4557000", "otherNonOperatingIncome": "41071000", "costofGoodsAndServicesSold": "539225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126784000", "sellingGeneralAndAdministrative": "57476000", "netIncomeFromContinuingOperations": "-340724000" }, "balance": { "goodwill": "4280169000", "inventory": "791740000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "20490638000", "longTermDebt": "9133307000", "shortTermDebt": "536098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5075000", "reportedCurrency": "USD", "retainedEarnings": "-14116000", "totalLiabilities": "12295521000", "otherCurrentAssets": "406831000", "totalCurrentAssets": "2083076000", "currentLongTermDebt": "470530000", "longTermInvestments": "186226000", "shortTermInvestments": "None", "currentNetReceivables": "215411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18407562000", "currentAccountsPayable": "328827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11936621000", "shortLongTermDebtTotal": "9999882000", "totalShareholderEquity": "6597454000", "capitalLeaseObligations": "363183000", "otherCurrentLiabilities": "387020000", "totalCurrentLiabilities": "1421682000", "otherNonCurrentLiabilities": "1649934000", "totalNonCurrentLiabilities": "10873839000", "cashAndShortTermInvestments": "669094000", "commonStockSharesOutstanding": "221849000", "intangibleAssetsExcludingGoodwill": "5075000", "cashAndCashEquivalentsAtCarryingValue": "669094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "96150000", "operatingCashflow": "-202170000", "capitalExpenditures": "700262000", "changeInReceivables": "-3317000", "changeInExchangeRate": "None", "cashflowFromFinancing": "627504000", "cashflowFromInvestment": "-347482000", "stockBasedCompensation": "28237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77852000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "314887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128783999", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "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" ] } } }