{ "ticker": { "uuid": "20f2a98f-a613-4d99-9fc3-350a1edfc313", "symbol": "GDS", "name": "GDS Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/20f2a98f-a613-4d99-9fc3-350a1edfc313/", "api_url": "https://sharemaestro.com/factors/api/tickers/20f2a98f-a613-4d99-9fc3-350a1edfc313/" }, "ticker_metadata": { "id": 6225, "uuid": "20f2a98f-a613-4d99-9fc3-350a1edfc313", "symbol": "GDS", "name": "GDS Holdings Ltd", "asset_type": "equity", "market_cap": 6661053000, "stock_exchange_id": 2, "industry": "Information Technology Services", "sector": "Technology", "description": "GDS Holdings Limited, develops and operates data centers in the People's Republic of China. The company is headquartered in Shanghai, the People's Republic of China.", "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": "20f2a98f-a613-4d99-9fc3-350a1edfc313", "symbol": "GDS", "name": "GDS Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/20f2a98f-a613-4d99-9fc3-350a1edfc313/", "api_url": "https://sharemaestro.com/factors/api/tickers/20f2a98f-a613-4d99-9fc3-350a1edfc313/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.91, "value": 0.97, "quality": 0.29, "momentum": 0.82, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 34, "market_cap": 8634608618, "pe_ratio": 3.0385, "earnings_yield": 0.3291, "ebitda_to_ev": 0.163, "shareholder_yield": 0.0063, "roe": 0.0904, "piotroski_f_score": 6, "momentum_12_1": 0.7504, "volatility_252d": 0.4971 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:51.955115+00:00", "batch_id": "" }, "size": { "price_close": 34, "market_cap": 8634608618, "market_cap_usd": 8634608618, "enterprise_value": 34190818618, "shares_outstanding": 253959077, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3.0385, "pb_ratio": 0.2748, "ptbv_ratio": 0.4145, "ps_ratio": 0.7174, "pcf_ratio": 2.8716, "pfcf_ratio": 1.174, "ev_ebitda": 6.1357, "ev_ebit": 15.9025, "ev_sales": 2.8407, "ev_fcf": 4.6486, "earnings_yield": 0.3291, "fcf_yield": 0.2151, "price_to_sales": 0.7174, "price_to_book": 0.2748, "price_to_cashflow": 2.8716, "ebitda_to_ev": 0.163, "sales_yield": 0.352 }, "yield": { "dividend_yield": 0.0063, "buyback_yield": 0, "shareholder_yield": 0.0063, "debt_paydown_yield": null, "total_yield": 0.0063 }, "quality": { "gross_margin": 0.2498, "operating_margin": 0.1786, "net_margin": 0.2361, "ebitda_margin": 0.463, "fcf_margin": 0.6111, "roe": 0.0904, "roa": 0.0339, "roic": 0.0333, "roc_greenblatt": null, "asset_turnover": 0.1436, "cash_conversion": 2.5882, "accruals_ratio": -0.002, "sbc_to_revenue": 0.0254, "piotroski_f_score": 6, "altman_z_score": 0.4443, "earnings_stability_5y": 1.7953, "revenue_stability_5y": 0.315, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0359, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6389, "net_debt_to_ebitda": 4.5862, "debt_to_assets": 0.4811, "interest_coverage": 1.7276, "current_ratio": 1.8663, "quick_ratio": 1.8663, "net_debt": 25556210000, "local_beta": 0.0004, "volatility_252d": 0.4971, "volatility_60d": 0.97, "max_drawdown_12m": -0.2685, "risk_adjusted_momentum": 1.5095 }, "growth": { "revenue_growth_1y": 0.0741, "revenue_growth_3y_cagr": 0.0702, "revenue_growth_5y_cagr": 0.1478, "eps_growth_1y": -0.3733, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1878, "book_value_growth_1y": 0.0186, "revenue_growth": 0.0741, "earnings_growth": -0.3733 }, "momentum": { "price_return_1m": -0.2316, "price_return_3m": -0.1681, "price_return_6m": -0.0344, "price_return_9m": 0.025, "price_return_12m": 0.3449, "price_return_12m_ex1m": 0.7504, "momentum_6m": -0.0344, "momentum_12m": 0.3449, "momentum_12_1": 0.7504, "distance_from_52w_high": -0.2685, "distance_from_52w_low": 0.324, "relative_strength": 0.187 }, "raw_ttm": { "revenue_ttm": 12035889454, "gross_profit_ttm": 3006308827, "ebit_ttm": 2150033163, "ebitda_ttm": 5572405168, "net_income_ttm": 2841770306, "eps_diluted_ttm": 11.1899, "operating_cash_flow_ttm": 3006884386, "capital_expenditure_ttm": 4348209060, "fcf_ttm": 7355093446, "dividends_paid_ttm": 54124000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1244515041, "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_current_liabilities": 12588719000, "net_ppe": null, "total_assets": 83820535000, "total_debt": 40323346000, "total_equity": 31423374000, "net_working_capital": 5579014000, "book_value_per_share": 123.734, "retained_earnings": -2436892000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 20833612000, "tangible_book_per_share": 82.0353 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 5, "rank_pb": 4, "rank_ptbv": 5, "rank_ps": 21, "rank_pcf": 9, "rank_ev_ebitda": 16, "rank_ev_ebit": 59, "rank_earnings_yield": 5, "rank_fcf_yield": 15, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 51, "rank_roe": 48, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 77, "rank_fcf_margin": 11, "rank_piotroski": 28, "rank_accruals": 79, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 35 }, "composites": { "value_composite": 3, "quality_composite": 71, "momentum_composite": 18, "growth_composite": 83, "yield_composite": 67, "svqf_composite": 3, "vc1_composite": 3, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 56, "overall_composite": 9, "quality_value_composite": 0.5304, "os_score": 0.91, "value_percentile": 0.97, "quality_percentile": 0.29, "momentum_percentile": 0.82, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 56, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1243, "ticker_id": 6225, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:51.955115+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34, "market_cap": 8634608618, "market_cap_usd": 8634608618, "enterprise_value": 34190818618, "shares_outstanding": 253959077, "fx_rate_to_usd": null, "pe_ratio": 3.03846113, "pb_ratio": 0.27478299, "ptbv_ratio": 0.41445567, "ps_ratio": 0.71740511, "pcf_ratio": 2.87161311, "pfcf_ratio": 1.17396314, "ev_ebitda": 6.13573809, "ev_ebit": 15.90246104, "ev_sales": 2.84073884, "ev_fcf": 4.64859065, "earnings_yield": 0.32911397, "fcf_yield": 0.21511896, "dividend_yield": 0.00626826, "buyback_yield": 0, "shareholder_yield": 0.00626826, "debt_paydown_yield": null, "total_yield": 0.00626826, "gross_margin": 0.2497787, "operating_margin": 0.17863517, "net_margin": 0.23610804, "ebitda_margin": 0.46298242, "fcf_margin": 0.61109679, "roe": 0.09043492, "roa": 0.03390303, "roic": 0.03331588, "roc_greenblatt": null, "asset_turnover": 0.14359118, "cash_conversion": 2.58820828, "accruals_ratio": -0.00196985, "sbc_to_revenue": 0.02535916, "debt_to_equity": 1.63890536, "net_debt_to_ebitda": 4.58620815, "debt_to_assets": 0.48106763, "interest_coverage": 1.72760721, "current_ratio": 1.86633787, "quick_ratio": 1.86633787, "net_debt": 25556210000, "revenue_growth_1y": 0.07406699, "revenue_growth_3y_cagr": 0.07024892, "revenue_growth_5y_cagr": 0.14778278, "eps_growth_1y": -0.37326342, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.18778427, "book_value_growth_1y": 0.01860061, "piotroski_f_score": 6, "altman_z_score": 0.44426808, "earnings_stability_5y": 1.795316, "revenue_stability_5y": 0.314984, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23163842, "price_return_3m": -0.16809396, "price_return_6m": -0.03436524, "price_return_9m": 0.02502261, "price_return_12m": 0.34493671, "price_return_12m_ex1m": 0.75039557, "distance_from_52w_high": -0.26850258, "distance_from_52w_low": 0.32398754, "relative_strength": 0.18699566, "local_beta": 0.0004, "volatility_252d": 0.497123, "volatility_60d": 0.970019, "max_drawdown_12m": -0.26850258, "revenue_ttm": 12035889454, "gross_profit_ttm": 3006308827, "ebit_ttm": 2150033163, "ebitda_ttm": 5572405168, "net_income_ttm": 2841770306, "eps_diluted_ttm": 11.18987492, "operating_cash_flow_ttm": 3006884386, "capital_expenditure_ttm": 4348209060, "fcf_ttm": 7355093446, "dividends_paid_ttm": 54124000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1244515041, "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_current_liabilities": 12588719000, "net_ppe": null, "total_assets": 83820535000, "total_debt": 40323346000, "total_equity": 31423374000, "net_working_capital": 5579014000, "book_value_per_share": 123.73400617, "retained_earnings": -2436892000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 20833612000, "tangible_book_per_share": 82.03531154, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 5, "rank_pb": 4, "rank_ptbv": 5, "rank_ps": 21, "rank_pcf": 9, "rank_ev_ebitda": 16, "rank_ev_ebit": 59, "rank_earnings_yield": 5, "rank_fcf_yield": 15, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 51, "rank_roe": 48, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 77, "rank_fcf_margin": 11, "rank_piotroski": 28, "rank_accruals": 79, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 35, "value_composite": 3, "quality_composite": 71, "momentum_composite": 18, "growth_composite": 83, "yield_composite": 67, "svqf_composite": 3, "vc1_composite": 3, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 56, "overall_composite": 9, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 34, "os": 0.91, "value": 0.97, "quality": 0.29, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 3.0385, "earnings_yield": 0.3291, "shareholder_yield": 0.0063, "roe": 0.0904, "momentum_12_1": 0.7504, "complete_fields": { "id": 1243, "ticker_id": 6225, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:51.955115+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34, "market_cap": 8634608618, "market_cap_usd": 8634608618, "enterprise_value": 34190818618, "shares_outstanding": 253959077, "fx_rate_to_usd": null, "pe_ratio": 3.03846113, "pb_ratio": 0.27478299, "ptbv_ratio": 0.41445567, "ps_ratio": 0.71740511, "pcf_ratio": 2.87161311, "pfcf_ratio": 1.17396314, "ev_ebitda": 6.13573809, "ev_ebit": 15.90246104, "ev_sales": 2.84073884, "ev_fcf": 4.64859065, "earnings_yield": 0.32911397, "fcf_yield": 0.21511896, "dividend_yield": 0.00626826, "buyback_yield": 0, "shareholder_yield": 0.00626826, "debt_paydown_yield": null, "total_yield": 0.00626826, "gross_margin": 0.2497787, "operating_margin": 0.17863517, "net_margin": 0.23610804, "ebitda_margin": 0.46298242, "fcf_margin": 0.61109679, "roe": 0.09043492, "roa": 0.03390303, "roic": 0.03331588, "roc_greenblatt": null, "asset_turnover": 0.14359118, "cash_conversion": 2.58820828, "accruals_ratio": -0.00196985, "sbc_to_revenue": 0.02535916, "debt_to_equity": 1.63890536, "net_debt_to_ebitda": 4.58620815, "debt_to_assets": 0.48106763, "interest_coverage": 1.72760721, "current_ratio": 1.86633787, "quick_ratio": 1.86633787, "net_debt": 25556210000, "revenue_growth_1y": 0.07406699, "revenue_growth_3y_cagr": 0.07024892, "revenue_growth_5y_cagr": 0.14778278, "eps_growth_1y": -0.37326342, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.18778427, "book_value_growth_1y": 0.01860061, "piotroski_f_score": 6, "altman_z_score": 0.44426808, "earnings_stability_5y": 1.795316, "revenue_stability_5y": 0.314984, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23163842, "price_return_3m": -0.16809396, "price_return_6m": -0.03436524, "price_return_9m": 0.02502261, "price_return_12m": 0.34493671, "price_return_12m_ex1m": 0.75039557, "distance_from_52w_high": -0.26850258, "distance_from_52w_low": 0.32398754, "relative_strength": 0.18699566, "local_beta": 0.0004, "volatility_252d": 0.497123, "volatility_60d": 0.970019, "max_drawdown_12m": -0.26850258, "revenue_ttm": 12035889454, "gross_profit_ttm": 3006308827, "ebit_ttm": 2150033163, "ebitda_ttm": 5572405168, "net_income_ttm": 2841770306, "eps_diluted_ttm": 11.18987492, "operating_cash_flow_ttm": 3006884386, "capital_expenditure_ttm": 4348209060, "fcf_ttm": 7355093446, "dividends_paid_ttm": 54124000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1244515041, "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_current_liabilities": 12588719000, "net_ppe": null, "total_assets": 83820535000, "total_debt": 40323346000, "total_equity": 31423374000, "net_working_capital": 5579014000, "book_value_per_share": 123.73400617, "retained_earnings": -2436892000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 20833612000, "tangible_book_per_share": 82.03531154, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 5, "rank_pb": 4, "rank_ptbv": 5, "rank_ps": 21, "rank_pcf": 9, "rank_ev_ebitda": 16, "rank_ev_ebit": 59, "rank_earnings_yield": 5, "rank_fcf_yield": 15, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 51, "rank_roe": 48, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 77, "rank_fcf_margin": 11, "rank_piotroski": 28, "rank_accruals": 79, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 35, "value_composite": 3, "quality_composite": 71, "momentum_composite": 18, "growth_composite": 83, "yield_composite": 67, "svqf_composite": 3, "vc1_composite": 3, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 56, "overall_composite": 9, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 11432274000, "cost_of_revenue": 8846859000, "gross_profit": 2585415000, "ebit": 2502049000, "ebitda": 6069778000, "pretax_income": 1429079000, "tax_provision": 469717000, "net_income": 949643000, "net_income_to_common": 949643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3759009000, "long_term_debt": 35507584000, "total_debt": 39266593000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 205569623, "goodwill_and_intangibles": 5477177000 }, "cash_flow": { "operating_cash_flow": 3273568000, "capital_expenditure": 4484979000, "free_cash_flow": 7758547000, "dividends_paid": 54124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79347, "ticker_id": 6225, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2502049000", "ebitda": "6069778000", "netIncome": "949643000", "grossProfit": "2585415000", "depreciation": "None", "totalRevenue": "11432274000", "costOfRevenue": "8846859000", "interestIncome": "154041000", "incomeBeforeTax": "1429079000", "interestExpense": "1788898000", "operatingIncome": "1536429000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "469717000", "reportedCurrency": "CNY", "netInterestIncome": "-1634857000", "nonInterestIncome": "None", "operatingExpenses": "1048986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8846859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3567729000", "sellingGeneralAndAdministrative": "897867000", "netIncomeFromContinuingOperations": "959362000" }, "balance": { "goodwill": "5187717000", "inventory": "None", "commonStock": "562351", "currentDebt": "None", "investments": "None", "totalAssets": "80049440000", "longTermDebt": "35507584000", "shortTermDebt": "3759009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "289460000", "reportedCurrency": "CNY", "retainedEarnings": "-5097973000", "totalLiabilities": "52294717000", "otherCurrentAssets": "554652000", "totalCurrentAssets": "18559268000", "currentLongTermDebt": "2951734000", "longTermInvestments": "10052348000", "shortTermInvestments": "667736000", "currentNetReceivables": "3030922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61490173000", "currentAccountsPayable": "1933407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47554322000", "totalShareholderEquity": "26856766000", "capitalLeaseObligations": "9064741000", "otherCurrentLiabilities": "1326650000", "totalCurrentLiabilities": "7132898000", "otherNonCurrentLiabilities": "2525000", "totalNonCurrentLiabilities": "45161818000", "cashAndShortTermInvestments": "14315068000", "commonStockSharesOutstanding": "205569623", "intangibleAssetsExcludingGoodwill": "289460000", "cashAndCashEquivalentsAtCarryingValue": "14315068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "923770000", "profitLoss": "None", "dividendPayout": "54124000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "3273568000", "capitalExpenditures": "4484979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5939659000", "cashflowFromInvestment": "-2957175000", "stockBasedCompensation": "283376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3365046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11432274000, "cost_of_revenue": 8846859000, "gross_profit": 2585415000, "research_and_development": 32700000, "selling_general_admin": 897867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2502049000, "depreciation_amortisation": 3567729000, "ebitda": 6069778000, "interest_expense": 1788898000, "interest_income": null, "other_non_operating": null, "pretax_income": 1429079000, "tax_provision": 469717000, "effective_tax_rate": null, "net_income": 949643000, "net_income_continuing_ops": 959362000, "net_income_to_common": 949643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14315068000, "short_term_investments": 667736000, "net_receivables": 3030922000, "inventory": null, "other_current_assets": null, "total_current_assets": 18559268000, "net_ppe": null, "goodwill": 5187717000, "intangible_assets": 289460000, "goodwill_and_intangibles": 5477177000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61490173000, "total_assets": 80049440000, "short_term_debt": 3759009000, "accounts_payable": 1933407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7132898000, "long_term_debt": 35507584000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45161818000, "total_liabilities": 52294717000, "total_debt": 39266593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5097973000, "total_equity": 26856766000, "shares_outstanding": 205569623, "operating_cash_flow": 3273568000, "stock_based_compensation": 283376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4484979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2957175000, "dividends_paid": 54124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5939659000, "free_cash_flow": 7758547000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2502049000", "ebitda": "6069778000", "netIncome": "949643000", "grossProfit": "2585415000", "depreciation": "None", "totalRevenue": "11432274000", "costOfRevenue": "8846859000", "interestIncome": "154041000", "incomeBeforeTax": "1429079000", "interestExpense": "1788898000", "operatingIncome": "1536429000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "469717000", "reportedCurrency": "CNY", "netInterestIncome": "-1634857000", "nonInterestIncome": "None", "operatingExpenses": "1048986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8846859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3567729000", "sellingGeneralAndAdministrative": "897867000", "netIncomeFromContinuingOperations": "959362000" }, "balance": { "goodwill": "5187717000", "inventory": "None", "commonStock": "562351", "currentDebt": "None", "investments": "None", "totalAssets": "80049440000", "longTermDebt": "35507584000", "shortTermDebt": "3759009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "289460000", "reportedCurrency": "CNY", "retainedEarnings": "-5097973000", "totalLiabilities": "52294717000", "otherCurrentAssets": "554652000", "totalCurrentAssets": "18559268000", "currentLongTermDebt": "2951734000", "longTermInvestments": "10052348000", "shortTermInvestments": "667736000", "currentNetReceivables": "3030922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61490173000", "currentAccountsPayable": "1933407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47554322000", "totalShareholderEquity": "26856766000", "capitalLeaseObligations": "9064741000", "otherCurrentLiabilities": "1326650000", "totalCurrentLiabilities": "7132898000", "otherNonCurrentLiabilities": "2525000", "totalNonCurrentLiabilities": "45161818000", "cashAndShortTermInvestments": "14315068000", "commonStockSharesOutstanding": "205569623", "intangibleAssetsExcludingGoodwill": "289460000", "cashAndCashEquivalentsAtCarryingValue": "14315068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "923770000", "profitLoss": "None", "dividendPayout": "54124000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "3273568000", "capitalExpenditures": "4484979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5939659000", "cashflowFromInvestment": "-2957175000", "stockBasedCompensation": "283376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3365046000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 10322068000, "cost_of_revenue": 8099439000, "gross_profit": 2222629000, "ebit": 1151993000, "ebitda": 4505123000, "pretax_income": -614859000, "tax_provision": 156053000, "net_income": 3425386000, "net_income_to_common": 3425386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7867659000, "total_current_assets": 11613071000, "total_assets": 73648628000, "short_term_debt": 5095721000, "long_term_debt": 30482568000, "total_debt": 35578289000, "total_liabilities": 49979995000, "total_equity": 23538702000, "shares_outstanding": 183523494, "goodwill_and_intangibles": 12275646000 }, "cash_flow": { "operating_cash_flow": 1938365000, "capital_expenditure": 3254478000, "free_cash_flow": 5192843000, "dividends_paid": 54169000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79352, "ticker_id": 6225, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1151993000", "ebitda": "4505123000", "netIncome": "3425386000", "grossProfit": "2222629000", "depreciation": "None", "totalRevenue": "10322068000", "costOfRevenue": "8099439000", "interestIncome": "89780000", "incomeBeforeTax": "-614859000", "interestExpense": "1924631000", "operatingIncome": "1151993000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "156053000", "reportedCurrency": "CNY", "netInterestIncome": "-1834851000", "nonInterestIncome": "None", "operatingExpenses": "1070636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36319000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8099439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3353130000", "sellingGeneralAndAdministrative": "917877000", "netIncomeFromContinuingOperations": "-770912000" }, "balance": { "goodwill": "5886379000", "inventory": "None", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "73648628000", "longTermDebt": "30482568000", "shortTermDebt": "5095721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6389267000", "reportedCurrency": "CNY", "retainedEarnings": "-6044372000", "totalLiabilities": "49979995000", "otherCurrentAssets": "482950000", "totalCurrentAssets": "11613071000", "currentLongTermDebt": "4342224000", "longTermInvestments": "7544555000", "shortTermInvestments": "0", "currentNetReceivables": "3262462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62035557000", "currentAccountsPayable": "2593305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44459666000", "totalShareholderEquity": "23538702000", "capitalLeaseObligations": "9634874000", "otherCurrentLiabilities": "1389072000", "totalCurrentLiabilities": "9078098000", "otherNonCurrentLiabilities": "28929000", "totalNonCurrentLiabilities": "40901897000", "cashAndShortTermInvestments": "7867659000", "commonStockSharesOutstanding": "183523494", "intangibleAssetsExcludingGoodwill": "6389267000", "cashAndCashEquivalentsAtCarryingValue": "7867659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3425386000", "profitLoss": "None", "dividendPayout": "54169000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "1938365000", "capitalExpenditures": "3254478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17057337000", "cashflowFromInvestment": "-8760538000", "stockBasedCompensation": "296487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54169000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3353728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10322068000, "cost_of_revenue": 8099439000, "gross_profit": 2222629000, "research_and_development": 36319000, "selling_general_admin": 917877000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1151993000, "depreciation_amortisation": 3353130000, "ebitda": 4505123000, "interest_expense": 1924631000, "interest_income": null, "other_non_operating": null, "pretax_income": -614859000, "tax_provision": 156053000, "effective_tax_rate": null, "net_income": 3425386000, "net_income_continuing_ops": -770912000, "net_income_to_common": 3425386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7867659000, "short_term_investments": 0, "net_receivables": 3262462000, "inventory": null, "other_current_assets": null, "total_current_assets": 11613071000, "net_ppe": null, "goodwill": 5886379000, "intangible_assets": 6389267000, "goodwill_and_intangibles": 12275646000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62035557000, "total_assets": 73648628000, "short_term_debt": 5095721000, "accounts_payable": 2593305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9078098000, "long_term_debt": 30482568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40901897000, "total_liabilities": 49979995000, "total_debt": 35578289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6044372000, "total_equity": 23538702000, "shares_outstanding": 183523494, "operating_cash_flow": 1938365000, "stock_based_compensation": 296487000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3254478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8760538000, "dividends_paid": 54169000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17057337000, "free_cash_flow": 5192843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1151993000", "ebitda": "4505123000", "netIncome": "3425386000", "grossProfit": "2222629000", "depreciation": "None", "totalRevenue": "10322068000", "costOfRevenue": "8099439000", "interestIncome": "89780000", "incomeBeforeTax": "-614859000", "interestExpense": "1924631000", "operatingIncome": "1151993000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "156053000", "reportedCurrency": "CNY", "netInterestIncome": "-1834851000", "nonInterestIncome": "None", "operatingExpenses": "1070636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36319000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8099439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3353130000", "sellingGeneralAndAdministrative": "917877000", "netIncomeFromContinuingOperations": "-770912000" }, "balance": { "goodwill": "5886379000", "inventory": "None", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "73648628000", "longTermDebt": "30482568000", "shortTermDebt": "5095721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6389267000", "reportedCurrency": "CNY", "retainedEarnings": "-6044372000", "totalLiabilities": "49979995000", "otherCurrentAssets": "482950000", "totalCurrentAssets": "11613071000", "currentLongTermDebt": "4342224000", "longTermInvestments": "7544555000", "shortTermInvestments": "0", "currentNetReceivables": "3262462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62035557000", "currentAccountsPayable": "2593305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44459666000", "totalShareholderEquity": "23538702000", "capitalLeaseObligations": "9634874000", "otherCurrentLiabilities": "1389072000", "totalCurrentLiabilities": "9078098000", "otherNonCurrentLiabilities": "28929000", "totalNonCurrentLiabilities": "40901897000", "cashAndShortTermInvestments": "7867659000", "commonStockSharesOutstanding": "183523494", "intangibleAssetsExcludingGoodwill": "6389267000", "cashAndCashEquivalentsAtCarryingValue": "7867659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3425386000", "profitLoss": "None", "dividendPayout": "54169000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "1938365000", "capitalExpenditures": "3254478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17057337000", "cashflowFromInvestment": "-8760538000", "stockBasedCompensation": "296487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54169000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3353728000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 9956501000, "cost_of_revenue": 8034051000, "gross_profit": 1922450000, "ebit": -2263191000, "ebitda": 1364808000, "pretax_income": -4300170000, "tax_provision": -14777000, "net_income": -4290053000, "net_income_to_common": -4290053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7710711000, "total_current_assets": 10983653000, "total_assets": 74446690000, "short_term_debt": 3562203000, "long_term_debt": 35141022000, "total_debt": 38703225000, "total_liabilities": 54322887000, "total_equity": 19958226000, "shares_outstanding": 183523495, "goodwill_and_intangibles": 7787443000 }, "cash_flow": { "operating_cash_flow": 2065257000, "capital_expenditure": 6253684000, "free_cash_flow": 8318941000, "dividends_paid": 53923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79357, "ticker_id": 6225, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2263191000", "ebitda": "1364808000", "netIncome": "-4290053000", "grossProfit": "1922450000", "depreciation": "None", "totalRevenue": "9956501000", "costOfRevenue": "8034051000", "interestIncome": "97546000", "incomeBeforeTax": "-4300170000", "interestExpense": "2036979000", "operatingIncome": "-2458705000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14777000", "reportedCurrency": "CNY", "netInterestIncome": "-1939433000", "nonInterestIncome": "None", "operatingExpenses": "4381155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38159000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8034051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3627999000", "sellingGeneralAndAdministrative": "1185426000", "netIncomeFromContinuingOperations": "-4285393000" }, "balance": { "goodwill": "7076505000", "inventory": "217084000", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "74446690000", "longTermDebt": "35141022000", "shortTermDebt": "3562203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "710938000", "reportedCurrency": "CNY", "retainedEarnings": "-9469758000", "totalLiabilities": "54322887000", "otherCurrentAssets": "727029000", "totalCurrentAssets": "10983653000", "currentLongTermDebt": "2833953000", "longTermInvestments": "7298000", "shortTermInvestments": "None", "currentNetReceivables": "2545913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63463037000", "currentAccountsPayable": "3424937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47993391000", "totalShareholderEquity": "19958226000", "capitalLeaseObligations": "10018416000", "otherCurrentLiabilities": "988163000", "totalCurrentLiabilities": "8305476000", "otherNonCurrentLiabilities": "55887000", "totalNonCurrentLiabilities": "46017411000", "cashAndShortTermInvestments": "7710711000", "commonStockSharesOutstanding": "183523495", "intangibleAssetsExcludingGoodwill": "710938000", "cashAndCashEquivalentsAtCarryingValue": "7710711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4290053000", "profitLoss": "None", "dividendPayout": "53923000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "2065257000", "capitalExpenditures": "6253684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3142494000", "cashflowFromInvestment": "-6326187000", "stockBasedCompensation": "336616000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3627999000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9956501000, "cost_of_revenue": 8034051000, "gross_profit": 1922450000, "research_and_development": 38159000, "selling_general_admin": 1185426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2263191000, "depreciation_amortisation": 3627999000, "ebitda": 1364808000, "interest_expense": 2036979000, "interest_income": null, "other_non_operating": null, "pretax_income": -4300170000, "tax_provision": -14777000, "effective_tax_rate": null, "net_income": -4290053000, "net_income_continuing_ops": -4285393000, "net_income_to_common": -4290053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7710711000, "short_term_investments": null, "net_receivables": 2545913000, "inventory": 217084000, "other_current_assets": null, "total_current_assets": 10983653000, "net_ppe": null, "goodwill": 7076505000, "intangible_assets": 710938000, "goodwill_and_intangibles": 7787443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63463037000, "total_assets": 74446690000, "short_term_debt": 3562203000, "accounts_payable": 3424937000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8305476000, "long_term_debt": 35141022000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 46017411000, "total_liabilities": 54322887000, "total_debt": 38703225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9469758000, "total_equity": 19958226000, "shares_outstanding": 183523495, "operating_cash_flow": 2065257000, "stock_based_compensation": 336616000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6253684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6326187000, "dividends_paid": 53923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3142494000, "free_cash_flow": 8318941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2263191000", "ebitda": "1364808000", "netIncome": "-4290053000", "grossProfit": "1922450000", "depreciation": "None", "totalRevenue": "9956501000", "costOfRevenue": "8034051000", "interestIncome": "97546000", "incomeBeforeTax": "-4300170000", "interestExpense": "2036979000", "operatingIncome": "-2458705000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14777000", "reportedCurrency": "CNY", "netInterestIncome": "-1939433000", "nonInterestIncome": "None", "operatingExpenses": "4381155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38159000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8034051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3627999000", "sellingGeneralAndAdministrative": "1185426000", "netIncomeFromContinuingOperations": "-4285393000" }, "balance": { "goodwill": "7076505000", "inventory": "217084000", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "74446690000", "longTermDebt": "35141022000", "shortTermDebt": "3562203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "710938000", "reportedCurrency": "CNY", "retainedEarnings": "-9469758000", "totalLiabilities": "54322887000", "otherCurrentAssets": "727029000", "totalCurrentAssets": "10983653000", "currentLongTermDebt": "2833953000", "longTermInvestments": "7298000", "shortTermInvestments": "None", "currentNetReceivables": "2545913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63463037000", "currentAccountsPayable": "3424937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47993391000", "totalShareholderEquity": "19958226000", "capitalLeaseObligations": "10018416000", "otherCurrentLiabilities": "988163000", "totalCurrentLiabilities": "8305476000", "otherNonCurrentLiabilities": "55887000", "totalNonCurrentLiabilities": "46017411000", "cashAndShortTermInvestments": "7710711000", "commonStockSharesOutstanding": "183523495", "intangibleAssetsExcludingGoodwill": "710938000", "cashAndCashEquivalentsAtCarryingValue": "7710711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4290053000", "profitLoss": "None", "dividendPayout": "53923000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "2065257000", "capitalExpenditures": "6253684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3142494000", "cashflowFromInvestment": "-6326187000", "stockBasedCompensation": "336616000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3627999000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 9325631000, "cost_of_revenue": 7389774000, "gross_profit": 1935857000, "ebit": 898004000, "ebitda": 4188926000, "pretax_income": -989883000, "tax_provision": 276235000, "net_income": -1266118000, "net_income_to_common": -1266118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8608131000, "total_current_assets": 11951076000, "total_assets": 74813954000, "short_term_debt": 6337400000, "long_term_debt": 27813043000, "total_debt": 34150443000, "total_liabilities": 50629299000, "total_equity": 24068061000, "shares_outstanding": 183055980, "goodwill_and_intangibles": 8147216000 }, "cash_flow": { "operating_cash_flow": 2858067000, "capital_expenditure": 7803687000, "free_cash_flow": 10661754000, "dividends_paid": 51578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79362, "ticker_id": 6225, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "898004000", "ebitda": "4188926000", "netIncome": "-1266118000", "grossProfit": "1935857000", "depreciation": "None", "totalRevenue": "9325631000", "costOfRevenue": "7389774000", "interestIncome": "42460000", "incomeBeforeTax": "-989883000", "interestExpense": "1878155000", "operatingIncome": "551779000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "276235000", "reportedCurrency": "CNY", "netInterestIncome": "-1845427000", "nonInterestIncome": "None", "operatingExpenses": "1371319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35806000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7389774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3290922000", "sellingGeneralAndAdministrative": "1185080000", "netIncomeFromContinuingOperations": "-1266118000" }, "balance": { "goodwill": "8124214000", "inventory": "1", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "74813954000", "longTermDebt": "27813043000", "shortTermDebt": "6337400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23002000", "reportedCurrency": "CNY", "retainedEarnings": "-5179705000", "totalLiabilities": "50629299000", "otherCurrentAssets": "936920000", "totalCurrentAssets": "11951076000", "currentLongTermDebt": "5707796000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2406025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62862878000", "currentAccountsPayable": "3092884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52550574000", "shortLongTermDebtTotal": "44684695000", "totalShareholderEquity": "24068061000", "capitalLeaseObligations": "11163856000", "otherCurrentLiabilities": "759391000", "totalCurrentLiabilities": "10603375000", "otherNonCurrentLiabilities": "1678629000", "totalNonCurrentLiabilities": "40025924000", "cashAndShortTermInvestments": "8608131000", "commonStockSharesOutstanding": "183055980", "intangibleAssetsExcludingGoodwill": "23002000", "cashAndCashEquivalentsAtCarryingValue": "8608131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1266118000", "profitLoss": "None", "dividendPayout": "51578000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "2858067000", "capitalExpenditures": "7803687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4856318000", "cashflowFromInvestment": "-11274884000", "stockBasedCompensation": "290815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3189074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9325631000, "cost_of_revenue": 7389774000, "gross_profit": 1935857000, "research_and_development": 35806000, "selling_general_admin": 1185080000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 898004000, "depreciation_amortisation": 3290922000, "ebitda": 4188926000, "interest_expense": 1878155000, "interest_income": null, "other_non_operating": null, "pretax_income": -989883000, "tax_provision": 276235000, "effective_tax_rate": null, "net_income": -1266118000, "net_income_continuing_ops": -1266118000, "net_income_to_common": -1266118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8608131000, "short_term_investments": null, "net_receivables": 2406025000, "inventory": 1, "other_current_assets": null, "total_current_assets": 11951076000, "net_ppe": null, "goodwill": 8124214000, "intangible_assets": 23002000, "goodwill_and_intangibles": 8147216000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62862878000, "total_assets": 74813954000, "short_term_debt": 6337400000, "accounts_payable": 3092884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10603375000, "long_term_debt": 27813043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40025924000, "total_liabilities": 50629299000, "total_debt": 34150443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5179705000, "total_equity": 24068061000, "shares_outstanding": 183055980, "operating_cash_flow": 2858067000, "stock_based_compensation": 290815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7803687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11274884000, "dividends_paid": 51578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4856318000, "free_cash_flow": 10661754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "898004000", "ebitda": "4188926000", "netIncome": "-1266118000", "grossProfit": "1935857000", "depreciation": "None", "totalRevenue": "9325631000", "costOfRevenue": "7389774000", "interestIncome": "42460000", "incomeBeforeTax": "-989883000", "interestExpense": "1878155000", "operatingIncome": "551779000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "276235000", "reportedCurrency": "CNY", "netInterestIncome": "-1845427000", "nonInterestIncome": "None", "operatingExpenses": "1371319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35806000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7389774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3290922000", "sellingGeneralAndAdministrative": "1185080000", "netIncomeFromContinuingOperations": "-1266118000" }, "balance": { "goodwill": "8124214000", "inventory": "1", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "74813954000", "longTermDebt": "27813043000", "shortTermDebt": "6337400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23002000", "reportedCurrency": "CNY", "retainedEarnings": "-5179705000", "totalLiabilities": "50629299000", "otherCurrentAssets": "936920000", "totalCurrentAssets": "11951076000", "currentLongTermDebt": "5707796000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2406025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62862878000", "currentAccountsPayable": "3092884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52550574000", "shortLongTermDebtTotal": "44684695000", "totalShareholderEquity": "24068061000", "capitalLeaseObligations": "11163856000", "otherCurrentLiabilities": "759391000", "totalCurrentLiabilities": "10603375000", "otherNonCurrentLiabilities": "1678629000", "totalNonCurrentLiabilities": "40025924000", "cashAndShortTermInvestments": "8608131000", "commonStockSharesOutstanding": "183055980", "intangibleAssetsExcludingGoodwill": "23002000", "cashAndCashEquivalentsAtCarryingValue": "8608131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1266118000", "profitLoss": "None", "dividendPayout": "51578000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "2858067000", "capitalExpenditures": "7803687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4856318000", "cashflowFromInvestment": "-11274884000", "stockBasedCompensation": "290815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3189074000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 7818681000, "cost_of_revenue": 6039252000, "gross_profit": 1779429000, "ebit": 569522000, "ebitda": 3226842000, "pretax_income": -948752000, "tax_provision": 242461000, "net_income": -1191213000, "net_income_to_common": -1191213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9968109000, "total_current_assets": 14463875000, "total_assets": 71632443000, "short_term_debt": 6792897000, "long_term_debt": 20180360000, "total_debt": 26973257000, "total_liabilities": 47099434000, "total_equity": 24473836000, "shares_outstanding": 181613340, "goodwill_and_intangibles": 8994094000 }, "cash_flow": { "operating_cash_flow": 1201363000, "capital_expenditure": 9699125000, "free_cash_flow": 10900488000, "dividends_paid": 49221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79367, "ticker_id": 6225, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "569522000", "ebitda": "3226842000", "netIncome": "-1191213000", "grossProfit": "1779429000", "depreciation": "None", "totalRevenue": "7818681000", "costOfRevenue": "6039252000", "interestIncome": "50445000", "incomeBeforeTax": "-948752000", "interestExpense": "1654737000", "operatingIncome": "569522000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "242461000", "reportedCurrency": "CNY", "netInterestIncome": "-1604292000", "nonInterestIncome": "None", "operatingExpenses": "1209907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39343000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6039252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2657320000", "sellingGeneralAndAdministrative": "1021950000", "netIncomeFromContinuingOperations": "-1191213000" }, "balance": { "goodwill": "8359141000", "inventory": "2217048000", "commonStock": "507000", "currentDebt": "None", "investments": "None", "totalAssets": "71632443000", "longTermDebt": "20180360000", "shortTermDebt": "6792897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "634953000", "reportedCurrency": "CNY", "retainedEarnings": "-3910815000", "totalLiabilities": "47099434000", "otherCurrentAssets": "2763080000", "totalCurrentAssets": "14463875000", "currentLongTermDebt": "5948013000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1732686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57168568000", "currentAccountsPayable": "3901799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44653708000", "shortLongTermDebtTotal": "37790357000", "totalShareholderEquity": "24473836000", "capitalLeaseObligations": "11661984000", "otherCurrentLiabilities": "2498902000", "totalCurrentLiabilities": "13465243000", "otherNonCurrentLiabilities": "1273578000", "totalNonCurrentLiabilities": "33634191000", "cashAndShortTermInvestments": "9968109000", "commonStockSharesOutstanding": "181613340", "intangibleAssetsExcludingGoodwill": "634953000", "cashAndCashEquivalentsAtCarryingValue": "9968109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1191213000", "profitLoss": "None", "dividendPayout": "49221000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CNY", "changeInInventory": "-847054000", "operatingCashflow": "1201363000", "capitalExpenditures": "9699125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8119155000", "cashflowFromInvestment": "-13691538000", "stockBasedCompensation": "391275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2616898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7818681000, "cost_of_revenue": 6039252000, "gross_profit": 1779429000, "research_and_development": 39343000, "selling_general_admin": 1021950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 569522000, "depreciation_amortisation": 2657320000, "ebitda": 3226842000, "interest_expense": 1654737000, "interest_income": null, "other_non_operating": null, "pretax_income": -948752000, "tax_provision": 242461000, "effective_tax_rate": null, "net_income": -1191213000, "net_income_continuing_ops": -1191213000, "net_income_to_common": -1191213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9968109000, "short_term_investments": null, "net_receivables": 1732686000, "inventory": 2217048000, "other_current_assets": null, "total_current_assets": 14463875000, "net_ppe": null, "goodwill": 8359141000, "intangible_assets": 634953000, "goodwill_and_intangibles": 8994094000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57168568000, "total_assets": 71632443000, "short_term_debt": 6792897000, "accounts_payable": 3901799000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13465243000, "long_term_debt": 20180360000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33634191000, "total_liabilities": 47099434000, "total_debt": 26973257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3910815000, "total_equity": 24473836000, "shares_outstanding": 181613340, "operating_cash_flow": 1201363000, "stock_based_compensation": 391275000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9699125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13691538000, "dividends_paid": 49221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8119155000, "free_cash_flow": 10900488000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "569522000", "ebitda": "3226842000", "netIncome": "-1191213000", "grossProfit": "1779429000", "depreciation": "None", "totalRevenue": "7818681000", "costOfRevenue": "6039252000", "interestIncome": "50445000", "incomeBeforeTax": "-948752000", "interestExpense": "1654737000", "operatingIncome": "569522000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "242461000", "reportedCurrency": "CNY", "netInterestIncome": "-1604292000", "nonInterestIncome": "None", "operatingExpenses": "1209907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39343000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6039252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2657320000", "sellingGeneralAndAdministrative": "1021950000", "netIncomeFromContinuingOperations": "-1191213000" }, "balance": { "goodwill": "8359141000", "inventory": "2217048000", "commonStock": "507000", "currentDebt": "None", "investments": "None", "totalAssets": "71632443000", "longTermDebt": "20180360000", "shortTermDebt": "6792897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "634953000", "reportedCurrency": "CNY", "retainedEarnings": "-3910815000", "totalLiabilities": "47099434000", "otherCurrentAssets": "2763080000", "totalCurrentAssets": "14463875000", "currentLongTermDebt": "5948013000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1732686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57168568000", "currentAccountsPayable": "3901799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44653708000", "shortLongTermDebtTotal": "37790357000", "totalShareholderEquity": "24473836000", "capitalLeaseObligations": "11661984000", "otherCurrentLiabilities": "2498902000", "totalCurrentLiabilities": "13465243000", "otherNonCurrentLiabilities": "1273578000", "totalNonCurrentLiabilities": "33634191000", "cashAndShortTermInvestments": "9968109000", "commonStockSharesOutstanding": "181613340", "intangibleAssetsExcludingGoodwill": "634953000", "cashAndCashEquivalentsAtCarryingValue": "9968109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1191213000", "profitLoss": "None", "dividendPayout": "49221000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CNY", "changeInInventory": "-847054000", "operatingCashflow": "1201363000", "capitalExpenditures": "9699125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8119155000", "cashflowFromInvestment": "-13691538000", "stockBasedCompensation": "391275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2616898000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 5738972000, "cost_of_revenue": 4188521000, "gross_profit": 1550451000, "ebit": 672941000, "ebitda": 2331827000, "pretax_income": -548436000, "tax_provision": 120778000, "net_income": -669214000, "net_income_to_common": -669214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16259457000, "total_current_assets": 18318806000, "total_assets": 57258795000, "short_term_debt": 2494060000, "long_term_debt": 12495212000, "total_debt": 14989272000, "total_liabilities": 31692803000, "total_equity": 25565992000, "shares_outstanding": 156694940, "goodwill_and_intangibles": 4059905000 }, "cash_flow": { "operating_cash_flow": 320887000, "capital_expenditure": 8020580000, "free_cash_flow": 8341467000, "dividends_paid": 65489000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79372, "ticker_id": 6225, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "672941000", "ebitda": "2331827000", "netIncome": "-669214000", "grossProfit": "1550451000", "depreciation": "None", "totalRevenue": "5738972000", "costOfRevenue": "4188521000", "interestIncome": "29011000", "incomeBeforeTax": "-548436000", "interestExpense": "1316506000", "operatingIncome": "672941000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "120778000", "reportedCurrency": "CNY", "netInterestIncome": "-1287495000", "nonInterestIncome": "None", "operatingExpenses": "877510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40049000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4188521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1658886000", "sellingGeneralAndAdministrative": "702524000", "netIncomeFromContinuingOperations": "-669214000" }, "balance": { "goodwill": "3381715000", "inventory": "250815000", "commonStock": "507000", "currentDebt": "None", "investments": "None", "totalAssets": "57258795000", "longTermDebt": "12495212000", "shortTermDebt": "2494060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "678190000", "reportedCurrency": "CNY", "retainedEarnings": "-2723597000", "totalLiabilities": "31692803000", "otherCurrentAssets": "415028000", "totalCurrentAssets": "18318806000", "currentLongTermDebt": "2153390000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1480335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38939989000", "currentAccountsPayable": "3657112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32655761000", "shortLongTermDebtTotal": "24630048000", "totalShareholderEquity": "25565992000", "capitalLeaseObligations": "9981446000", "otherCurrentLiabilities": "1253926000", "totalCurrentLiabilities": "7643821000", "otherNonCurrentLiabilities": "811264000", "totalNonCurrentLiabilities": "24048982000", "cashAndShortTermInvestments": "16259457000", "commonStockSharesOutstanding": "156694940", "intangibleAssetsExcludingGoodwill": "678190000", "cashAndCashEquivalentsAtCarryingValue": "16259457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-669214000", "profitLoss": "None", "dividendPayout": "65489000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CNY", "changeInInventory": "-692707000", "operatingCashflow": "320887000", "capitalExpenditures": "8020580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20143661000", "cashflowFromInvestment": "-9378007000", "stockBasedCompensation": "333686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65489000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10992386000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1638474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5738972000, "cost_of_revenue": 4188521000, "gross_profit": 1550451000, "research_and_development": 40049000, "selling_general_admin": 702524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 672941000, "depreciation_amortisation": 1658886000, "ebitda": 2331827000, "interest_expense": 1316506000, "interest_income": null, "other_non_operating": null, "pretax_income": -548436000, "tax_provision": 120778000, "effective_tax_rate": null, "net_income": -669214000, "net_income_continuing_ops": -669214000, "net_income_to_common": -669214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16259457000, "short_term_investments": null, "net_receivables": 1480335000, "inventory": 250815000, "other_current_assets": null, "total_current_assets": 18318806000, "net_ppe": null, "goodwill": 3381715000, "intangible_assets": 678190000, "goodwill_and_intangibles": 4059905000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38939989000, "total_assets": 57258795000, "short_term_debt": 2494060000, "accounts_payable": 3657112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7643821000, "long_term_debt": 12495212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24048982000, "total_liabilities": 31692803000, "total_debt": 14989272000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2723597000, "total_equity": 25565992000, "shares_outstanding": 156694940, "operating_cash_flow": 320887000, "stock_based_compensation": 333686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8020580000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9378007000, "dividends_paid": 65489000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20143661000, "free_cash_flow": 8341467000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "672941000", "ebitda": "2331827000", "netIncome": "-669214000", "grossProfit": "1550451000", "depreciation": "None", "totalRevenue": "5738972000", "costOfRevenue": "4188521000", "interestIncome": "29011000", "incomeBeforeTax": "-548436000", "interestExpense": "1316506000", "operatingIncome": "672941000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "120778000", "reportedCurrency": "CNY", "netInterestIncome": "-1287495000", "nonInterestIncome": "None", "operatingExpenses": "877510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40049000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4188521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1658886000", "sellingGeneralAndAdministrative": "702524000", "netIncomeFromContinuingOperations": "-669214000" }, "balance": { "goodwill": "3381715000", "inventory": "250815000", "commonStock": "507000", "currentDebt": "None", "investments": "None", "totalAssets": "57258795000", "longTermDebt": "12495212000", "shortTermDebt": "2494060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "678190000", "reportedCurrency": "CNY", "retainedEarnings": "-2723597000", "totalLiabilities": "31692803000", "otherCurrentAssets": "415028000", "totalCurrentAssets": "18318806000", "currentLongTermDebt": "2153390000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1480335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38939989000", "currentAccountsPayable": "3657112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32655761000", "shortLongTermDebtTotal": "24630048000", "totalShareholderEquity": "25565992000", "capitalLeaseObligations": "9981446000", "otherCurrentLiabilities": "1253926000", "totalCurrentLiabilities": "7643821000", "otherNonCurrentLiabilities": "811264000", "totalNonCurrentLiabilities": "24048982000", "cashAndShortTermInvestments": "16259457000", "commonStockSharesOutstanding": "156694940", "intangibleAssetsExcludingGoodwill": "678190000", "cashAndCashEquivalentsAtCarryingValue": "16259457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-669214000", "profitLoss": "None", "dividendPayout": "65489000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CNY", "changeInInventory": "-692707000", "operatingCashflow": "320887000", "capitalExpenditures": "8020580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20143661000", "cashflowFromInvestment": "-9378007000", "stockBasedCompensation": "333686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65489000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10992386000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1638474000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 4122405000, "cost_of_revenue": 3079679000, "gross_profit": 1042726000, "ebit": 479780000, "ebitda": 1621812000, "pretax_income": -426433000, "tax_provision": 15650000, "net_income": -442083000, "net_income_to_common": -442083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5810938000, "total_current_assets": 7084709000, "total_assets": 31492531000, "short_term_debt": 1415349000, "long_term_debt": 10078127000, "total_debt": 11493476000, "total_liabilities": 21198950000, "total_equity": 10293581000, "shares_outstanding": 137869171, "goodwill_and_intangibles": 3047655000 }, "cash_flow": { "operating_cash_flow": 293436000, "capital_expenditure": 4552617000, "free_cash_flow": 4846053000, "dividends_paid": 25014000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79377, "ticker_id": 6225, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "479780000", "ebitda": "1621812000", "netIncome": "-442083000", "grossProfit": "1042726000", "depreciation": "None", "totalRevenue": "4122405000", "costOfRevenue": "3079679000", "interestIncome": "53017000", "incomeBeforeTax": "-426433000", "interestExpense": "968693000", "operatingIncome": "479780000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15650000", "reportedCurrency": "CNY", "netInterestIncome": "-915676000", "nonInterestIncome": "None", "operatingExpenses": "562946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21627000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "3079679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1142032000", "sellingGeneralAndAdministrative": "411418000", "netIncomeFromContinuingOperations": "-442083000" }, "balance": { "goodwill": "2300468000", "inventory": "115212000", "commonStock": "412000", "currentDebt": "None", "investments": "None", "totalAssets": "31492531000", "longTermDebt": "10078127000", "shortTermDebt": "1415349000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "747187000", "reportedCurrency": "CNY", "retainedEarnings": "-2057190000", "totalLiabilities": "21198950000", "otherCurrentAssets": "312896000", "totalCurrentAssets": "7084709000", "currentLongTermDebt": "1137737000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "879962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24407822000", "currentAccountsPayable": "1675966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19981318000", "shortLongTermDebtTotal": "16954595000", "totalShareholderEquity": "10293581000", "capitalLeaseObligations": "5738731000", "otherCurrentLiabilities": "1235211000", "totalCurrentLiabilities": "3999514000", "otherNonCurrentLiabilities": "6241000", "totalNonCurrentLiabilities": "17199436000", "cashAndShortTermInvestments": "5810938000", "commonStockSharesOutstanding": "137869171", "intangibleAssetsExcludingGoodwill": "747187000", "cashAndCashEquivalentsAtCarryingValue": "5810938000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-442083000", "profitLoss": "None", "dividendPayout": "25014000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CNY", "changeInInventory": "-359326000", "operatingCashflow": "293436000", "capitalExpenditures": "4552617000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "8361939000", "cashflowFromInvestment": "-5131231000", "stockBasedCompensation": "189756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25014000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6513072000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1142032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4122405000, "cost_of_revenue": 3079679000, "gross_profit": 1042726000, "research_and_development": 21627000, "selling_general_admin": 411418000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 479780000, "depreciation_amortisation": 1142032000, "ebitda": 1621812000, "interest_expense": 968693000, "interest_income": null, "other_non_operating": null, "pretax_income": -426433000, "tax_provision": 15650000, "effective_tax_rate": null, "net_income": -442083000, "net_income_continuing_ops": -442083000, "net_income_to_common": -442083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5810938000, "short_term_investments": 0, "net_receivables": 879962000, "inventory": 115212000, "other_current_assets": null, "total_current_assets": 7084709000, "net_ppe": null, "goodwill": 2300468000, "intangible_assets": 747187000, "goodwill_and_intangibles": 3047655000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24407822000, "total_assets": 31492531000, "short_term_debt": 1415349000, "accounts_payable": 1675966000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3999514000, "long_term_debt": 10078127000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17199436000, "total_liabilities": 21198950000, "total_debt": 11493476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2057190000, "total_equity": 10293581000, "shares_outstanding": 137869171, "operating_cash_flow": 293436000, "stock_based_compensation": 189756000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4552617000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5131231000, "dividends_paid": 25014000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8361939000, "free_cash_flow": 4846053000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "479780000", "ebitda": "1621812000", "netIncome": "-442083000", "grossProfit": "1042726000", "depreciation": "None", "totalRevenue": "4122405000", "costOfRevenue": "3079679000", "interestIncome": "53017000", "incomeBeforeTax": "-426433000", "interestExpense": "968693000", "operatingIncome": "479780000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15650000", "reportedCurrency": "CNY", "netInterestIncome": "-915676000", "nonInterestIncome": "None", "operatingExpenses": "562946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21627000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "3079679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1142032000", "sellingGeneralAndAdministrative": "411418000", "netIncomeFromContinuingOperations": "-442083000" }, "balance": { "goodwill": "2300468000", "inventory": "115212000", "commonStock": "412000", "currentDebt": "None", "investments": "None", "totalAssets": "31492531000", "longTermDebt": "10078127000", "shortTermDebt": "1415349000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "747187000", "reportedCurrency": "CNY", "retainedEarnings": "-2057190000", "totalLiabilities": "21198950000", "otherCurrentAssets": "312896000", "totalCurrentAssets": "7084709000", "currentLongTermDebt": "1137737000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "879962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24407822000", "currentAccountsPayable": "1675966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19981318000", "shortLongTermDebtTotal": "16954595000", "totalShareholderEquity": "10293581000", "capitalLeaseObligations": "5738731000", "otherCurrentLiabilities": "1235211000", "totalCurrentLiabilities": "3999514000", "otherNonCurrentLiabilities": "6241000", "totalNonCurrentLiabilities": "17199436000", "cashAndShortTermInvestments": "5810938000", "commonStockSharesOutstanding": "137869171", "intangibleAssetsExcludingGoodwill": "747187000", "cashAndCashEquivalentsAtCarryingValue": "5810938000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-442083000", "profitLoss": "None", "dividendPayout": "25014000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CNY", "changeInInventory": "-359326000", "operatingCashflow": "293436000", "capitalExpenditures": "4552617000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "8361939000", "cashflowFromInvestment": "-5131231000", "stockBasedCompensation": "189756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25014000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6513072000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1142032000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2792077000, "cost_of_revenue": 2169636000, "gross_profit": 622441000, "ebit": 216527000, "ebitda": 958034000, "pretax_income": -439659000, "tax_provision": -9391000, "net_income": -430268000, "net_income_to_common": -430268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2161622000, "total_current_assets": 3037396000, "total_assets": 20885243000, "short_term_debt": 1450218000, "long_term_debt": 7208422000, "total_debt": 8658640000, "total_liabilities": 15363318000, "total_equity": 5521925000, "shares_outstanding": 123781995, "goodwill_and_intangibles": 2991419000 }, "cash_flow": { "operating_cash_flow": -12910000, "capital_expenditure": 4257977000, "free_cash_flow": 4245067000, "dividends_paid": 25014000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79382, "ticker_id": 6225, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216527000", "ebitda": "958034000", "netIncome": "-430268000", "grossProfit": "622441000", "depreciation": "None", "totalRevenue": "2792077000", "costOfRevenue": "2169636000", "interestIncome": "19213000", "incomeBeforeTax": "-439659000", "interestExpense": "656186000", "operatingIncome": "168355000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-9391000", "reportedCurrency": "CNY", "netInterestIncome": "-636973000", "nonInterestIncome": "None", "operatingExpenses": "454086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13915000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "2169636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "741507000", "sellingGeneralAndAdministrative": "329601000", "netIncomeFromContinuingOperations": "-430268000" }, "balance": { "goodwill": "1751970000", "inventory": "64930000", "commonStock": "341000", "currentDebt": "None", "investments": "None", "totalAssets": "20885243000", "longTermDebt": "7208422000", "shortTermDebt": "1450218000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1239449000", "reportedCurrency": "CNY", "retainedEarnings": "-1615107000", "totalLiabilities": "15363318000", "otherCurrentAssets": "338932000", "totalCurrentAssets": "3037396000", "currentLongTermDebt": "1283320000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "536842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17847847000", "currentAccountsPayable": "1508020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13994945000", "shortLongTermDebtTotal": "12792967000", "totalShareholderEquity": "5521925000", "capitalLeaseObligations": "4301225000", "otherCurrentLiabilities": "704282000", "totalCurrentLiabilities": "3507879000", "otherNonCurrentLiabilities": "9488000", "totalNonCurrentLiabilities": "11855439000", "cashAndShortTermInvestments": "2161622000", "commonStockSharesOutstanding": "123781995", "intangibleAssetsExcludingGoodwill": "1239449000", "cashAndCashEquivalentsAtCarryingValue": "2161622000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-430268000", "profitLoss": "None", "dividendPayout": "25014000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CNY", "changeInInventory": "-303713000", "operatingCashflow": "-12910000", "capitalExpenditures": "4257977000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "4876806000", "cashflowFromInvestment": "-4733050000", "stockBasedCompensation": "105877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25014000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1300174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "741507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2792077000, "cost_of_revenue": 2169636000, "gross_profit": 622441000, "research_and_development": 13915000, "selling_general_admin": 329601000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216527000, "depreciation_amortisation": 741507000, "ebitda": 958034000, "interest_expense": 656186000, "interest_income": null, "other_non_operating": null, "pretax_income": -439659000, "tax_provision": -9391000, "effective_tax_rate": null, "net_income": -430268000, "net_income_continuing_ops": -430268000, "net_income_to_common": -430268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2161622000, "short_term_investments": 0, "net_receivables": 536842000, "inventory": 64930000, "other_current_assets": null, "total_current_assets": 3037396000, "net_ppe": null, "goodwill": 1751970000, "intangible_assets": 1239449000, "goodwill_and_intangibles": 2991419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17847847000, "total_assets": 20885243000, "short_term_debt": 1450218000, "accounts_payable": 1508020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3507879000, "long_term_debt": 7208422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11855439000, "total_liabilities": 15363318000, "total_debt": 8658640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1615107000, "total_equity": 5521925000, "shares_outstanding": 123781995, "operating_cash_flow": -12910000, "stock_based_compensation": 105877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4257977000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4733050000, "dividends_paid": 25014000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4876806000, "free_cash_flow": 4245067000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "216527000", "ebitda": "958034000", "netIncome": "-430268000", "grossProfit": "622441000", "depreciation": "None", "totalRevenue": "2792077000", "costOfRevenue": "2169636000", "interestIncome": "19213000", "incomeBeforeTax": "-439659000", "interestExpense": "656186000", "operatingIncome": "168355000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-9391000", "reportedCurrency": "CNY", "netInterestIncome": "-636973000", "nonInterestIncome": "None", "operatingExpenses": "454086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13915000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "2169636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "741507000", "sellingGeneralAndAdministrative": "329601000", "netIncomeFromContinuingOperations": "-430268000" }, "balance": { "goodwill": "1751970000", "inventory": "64930000", "commonStock": "341000", "currentDebt": "None", "investments": "None", "totalAssets": "20885243000", "longTermDebt": "7208422000", "shortTermDebt": "1450218000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1239449000", "reportedCurrency": "CNY", "retainedEarnings": "-1615107000", "totalLiabilities": "15363318000", "otherCurrentAssets": "338932000", "totalCurrentAssets": "3037396000", "currentLongTermDebt": "1283320000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "536842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17847847000", "currentAccountsPayable": "1508020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13994945000", "shortLongTermDebtTotal": "12792967000", "totalShareholderEquity": "5521925000", "capitalLeaseObligations": "4301225000", "otherCurrentLiabilities": "704282000", "totalCurrentLiabilities": "3507879000", "otherNonCurrentLiabilities": "9488000", "totalNonCurrentLiabilities": "11855439000", "cashAndShortTermInvestments": "2161622000", "commonStockSharesOutstanding": "123781995", "intangibleAssetsExcludingGoodwill": "1239449000", "cashAndCashEquivalentsAtCarryingValue": "2161622000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-430268000", "profitLoss": "None", "dividendPayout": "25014000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CNY", "changeInInventory": "-303713000", "operatingCashflow": "-12910000", "capitalExpenditures": "4257977000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "4876806000", "cashflowFromInvestment": "-4733050000", "stockBasedCompensation": "105877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25014000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1300174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "741507000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 3367099000, "cost_of_revenue": 2235580000, "gross_profit": 1131519000, "ebit": 1004177000, "ebitda": 1835992000, "pretax_income": 2760843000, "tax_provision": 108706000, "net_income": 2648702000, "net_income_to_common": 2648702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_assets": 83820535000, "short_term_debt": 9440066000, "long_term_debt": 30883280000, "total_debt": 40323346000, "total_liabilities": 51499936000, "total_equity": 31423374000, "shares_outstanding": 253959077, "goodwill_and_intangibles": 10589762000 }, "cash_flow": { "operating_cash_flow": 444983327, "capital_expenditure": 765387677, "free_cash_flow": 1210371004, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79345, "ticker_id": 6225, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1004177000", "ebitda": "1835992000", "netIncome": "2648702000", "grossProfit": "1131519000", "depreciation": "None", "totalRevenue": "3367099000", "costOfRevenue": "2235580000", "interestIncome": "None", "incomeBeforeTax": "2760843000", "interestExpense": "379847000", "operatingIncome": "907959000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "108706000", "reportedCurrency": "CNY", "netInterestIncome": "-379847000", "nonInterestIncome": "None", "operatingExpenses": "223560000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2235580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "831815000", "sellingGeneralAndAdministrative": "177438000", "netIncomeFromContinuingOperations": "2652137000" }, "balance": { "goodwill": "5187717000", "inventory": "None", "commonStock": "559897", "currentDebt": "None", "investments": "None", "totalAssets": "83820535000", "longTermDebt": "30883280000", "shortTermDebt": "9440066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5402045000", "reportedCurrency": "CNY", "retainedEarnings": "-2436892000", "totalLiabilities": "51499936000", "otherCurrentAssets": "5491421000", "totalCurrentAssets": "23494803000", "currentLongTermDebt": "7507648000", "longTermInvestments": "9337471000", "shortTermInvestments": "667736000", "currentNetReceivables": "3236246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60325731000", "currentAccountsPayable": "1904802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47010115000", "totalShareholderEquity": "31423374000", "capitalLeaseObligations": "8795413000", "otherCurrentLiabilities": "1243850000", "totalCurrentLiabilities": "12588719000", "otherNonCurrentLiabilities": "1346196000", "totalNonCurrentLiabilities": "38911217000", "cashAndShortTermInvestments": "14767136000", "commonStockSharesOutstanding": "253959077", "intangibleAssetsExcludingGoodwill": "5402045000", "cashAndCashEquivalentsAtCarryingValue": "14767136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2632682441", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "444983327", "capitalExpenditures": "765387677", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1869952560", "cashflowFromInvestment": "-1822070912", "stockBasedCompensation": "83821000", "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": "828627897", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3367099000, "cost_of_revenue": 2235580000, "gross_profit": 1131519000, "research_and_development": 9562000, "selling_general_admin": 177438000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1004177000, "depreciation_amortisation": 831815000, "ebitda": 1835992000, "interest_expense": 379847000, "interest_income": null, "other_non_operating": null, "pretax_income": 2760843000, "tax_provision": 108706000, "effective_tax_rate": null, "net_income": 2648702000, "net_income_continuing_ops": 2652137000, "net_income_to_common": 2648702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14767136000, "short_term_investments": 667736000, "net_receivables": 3236246000, "inventory": null, "other_current_assets": null, "total_current_assets": 23494803000, "net_ppe": null, "goodwill": 5187717000, "intangible_assets": 5402045000, "goodwill_and_intangibles": 10589762000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60325731000, "total_assets": 83820535000, "short_term_debt": 9440066000, "accounts_payable": 1904802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12588719000, "long_term_debt": 30883280000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38911217000, "total_liabilities": 51499936000, "total_debt": 40323346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2436892000, "total_equity": 31423374000, "shares_outstanding": 253959077, "operating_cash_flow": 444983327, "stock_based_compensation": 83821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 765387677, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1822070912, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1869952560, "free_cash_flow": 1210371004, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1004177000", "ebitda": "1835992000", "netIncome": "2648702000", "grossProfit": "1131519000", "depreciation": "None", "totalRevenue": "3367099000", "costOfRevenue": "2235580000", "interestIncome": "None", "incomeBeforeTax": "2760843000", "interestExpense": "379847000", "operatingIncome": "907959000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "108706000", "reportedCurrency": "CNY", "netInterestIncome": "-379847000", "nonInterestIncome": "None", "operatingExpenses": "223560000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2235580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "831815000", "sellingGeneralAndAdministrative": "177438000", "netIncomeFromContinuingOperations": "2652137000" }, "balance": { "goodwill": "5187717000", "inventory": "None", "commonStock": "559897", "currentDebt": "None", "investments": "None", "totalAssets": "83820535000", "longTermDebt": "30883280000", "shortTermDebt": "9440066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5402045000", "reportedCurrency": "CNY", "retainedEarnings": "-2436892000", "totalLiabilities": "51499936000", "otherCurrentAssets": "5491421000", "totalCurrentAssets": "23494803000", "currentLongTermDebt": "7507648000", "longTermInvestments": "9337471000", "shortTermInvestments": "667736000", "currentNetReceivables": "3236246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60325731000", "currentAccountsPayable": "1904802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47010115000", "totalShareholderEquity": "31423374000", "capitalLeaseObligations": "8795413000", "otherCurrentLiabilities": "1243850000", "totalCurrentLiabilities": "12588719000", "otherNonCurrentLiabilities": "1346196000", "totalNonCurrentLiabilities": "38911217000", "cashAndShortTermInvestments": "14767136000", "commonStockSharesOutstanding": "253959077", "intangibleAssetsExcludingGoodwill": "5402045000", "cashAndCashEquivalentsAtCarryingValue": "14767136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2632682441", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "444983327", "capitalExpenditures": "765387677", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1869952560", "cashflowFromInvestment": "-1822070912", "stockBasedCompensation": "83821000", "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": "828627897", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2881376454, "cost_of_revenue": 2334749627, "gross_profit": 546626827, "ebit": 358253163, "ebitda": 1231264168, "pretax_income": -433411305, "tax_provision": 22961642, "net_income": -460606694, "net_income_to_common": -460606694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3761403000, "long_term_debt": 35507584000, "total_debt": 39268987000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 194287818, "goodwill_and_intangibles": 5753996000 }, "cash_flow": { "operating_cash_flow": 960276059, "capital_expenditure": 896195383, "free_cash_flow": 1856471442, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79346, "ticker_id": 6225, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "358253163", "ebitda": "1231264168", "netIncome": "-460606694", "grossProfit": "546626827", "depreciation": "None", "totalRevenue": "2881376454", "costOfRevenue": "2334749627", "interestIncome": "None", "incomeBeforeTax": "-433411305", "interestExpense": "407219857", "operatingIncome": "358253162", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22961642", "reportedCurrency": "CNY", "netInterestIncome": "-412919000", "nonInterestIncome": "None", "operatingExpenses": "188373665", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7625276", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2334749627", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "873011005", "sellingGeneralAndAdministrative": "241428000", "netIncomeFromContinuingOperations": "-462760000" }, "balance": { "goodwill": "5464536000", "inventory": "None", "commonStock": "562351", "currentDebt": "None", "investments": "None", "totalAssets": "80049440000", "longTermDebt": "35507584000", "shortTermDebt": "3761403000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "289460000", "reportedCurrency": "CNY", "retainedEarnings": "-5097973000", "totalLiabilities": "52294717000", "otherCurrentAssets": "1490122000", "totalCurrentAssets": "18559268000", "currentLongTermDebt": "2951734000", "longTermInvestments": "10052348000", "shortTermInvestments": "667736000", "currentNetReceivables": "2754078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61490173000", "currentAccountsPayable": "1933407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47554322000", "totalShareholderEquity": "26856766000", "capitalLeaseObligations": "9064741000", "otherCurrentLiabilities": "1438088000", "totalCurrentLiabilities": "7132898000", "otherNonCurrentLiabilities": "2525000", "totalNonCurrentLiabilities": "45161818000", "cashAndShortTermInvestments": "14315068000", "commonStockSharesOutstanding": "194287818", "intangibleAssetsExcludingGoodwill": "289460000", "cashAndCashEquivalentsAtCarryingValue": "14315068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-460606694", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "960276059", "capitalExpenditures": "896195383", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1474629430", "cashflowFromInvestment": "-1556257224", "stockBasedCompensation": "85494000", "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": "873011005", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2881376454, "cost_of_revenue": 2334749627, "gross_profit": 546626827, "research_and_development": 7625276, "selling_general_admin": 241428000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 358253163, "depreciation_amortisation": 873011005, "ebitda": 1231264168, "interest_expense": 407219857, "interest_income": null, "other_non_operating": null, "pretax_income": -433411305, "tax_provision": 22961642, "effective_tax_rate": null, "net_income": -460606694, "net_income_continuing_ops": -462760000, "net_income_to_common": -460606694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14315068000, "short_term_investments": 667736000, "net_receivables": 2754078000, "inventory": null, "other_current_assets": null, "total_current_assets": 18559268000, "net_ppe": null, "goodwill": 5464536000, "intangible_assets": 289460000, "goodwill_and_intangibles": 5753996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61490173000, "total_assets": 80049440000, "short_term_debt": 3761403000, "accounts_payable": 1933407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7132898000, "long_term_debt": 35507584000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45161818000, "total_liabilities": 52294717000, "total_debt": 39268987000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5097973000, "total_equity": 26856766000, "shares_outstanding": 194287818, "operating_cash_flow": 960276059, "stock_based_compensation": 85494000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 896195383, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1556257224, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1474629430, "free_cash_flow": 1856471442, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "358253163", "ebitda": "1231264168", "netIncome": "-460606694", "grossProfit": "546626827", "depreciation": "None", "totalRevenue": "2881376454", "costOfRevenue": "2334749627", "interestIncome": "None", "incomeBeforeTax": "-433411305", "interestExpense": "407219857", "operatingIncome": "358253162", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22961642", "reportedCurrency": "CNY", "netInterestIncome": "-412919000", "nonInterestIncome": "None", "operatingExpenses": "188373665", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7625276", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2334749627", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "873011005", "sellingGeneralAndAdministrative": "241428000", "netIncomeFromContinuingOperations": "-462760000" }, "balance": { "goodwill": "5464536000", "inventory": "None", "commonStock": "562351", "currentDebt": "None", "investments": "None", "totalAssets": "80049440000", "longTermDebt": "35507584000", "shortTermDebt": "3761403000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "289460000", "reportedCurrency": "CNY", "retainedEarnings": "-5097973000", "totalLiabilities": "52294717000", "otherCurrentAssets": "1490122000", "totalCurrentAssets": "18559268000", "currentLongTermDebt": "2951734000", "longTermInvestments": "10052348000", "shortTermInvestments": "667736000", "currentNetReceivables": "2754078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61490173000", "currentAccountsPayable": "1933407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47554322000", "totalShareholderEquity": "26856766000", "capitalLeaseObligations": "9064741000", "otherCurrentLiabilities": "1438088000", "totalCurrentLiabilities": "7132898000", "otherNonCurrentLiabilities": "2525000", "totalNonCurrentLiabilities": "45161818000", "cashAndShortTermInvestments": "14315068000", "commonStockSharesOutstanding": "194287818", "intangibleAssetsExcludingGoodwill": "289460000", "cashAndCashEquivalentsAtCarryingValue": "14315068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-460606694", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "960276059", "capitalExpenditures": "896195383", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1474629430", "cashflowFromInvestment": "-1556257224", "stockBasedCompensation": "85494000", "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": "873011005", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2887126000, "cost_of_revenue": 2247889000, "gross_profit": 639237000, "ebit": 362395000, "ebitda": 1223326000, "pretax_income": 910507000, "tax_provision": 181875000, "net_income": 725975000, "net_income_to_common": 725975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13443679000, "total_current_assets": 17260750000, "total_assets": 78608991000, "short_term_debt": 3409121000, "long_term_debt": 35182290000, "total_debt": 38591411000, "total_liabilities": 51825704000, "total_equity": 26666731000, "shares_outstanding": 248032048, "goodwill_and_intangibles": 11188056000 }, "cash_flow": { "operating_cash_flow": 736502000, "capital_expenditure": 1421828000, "free_cash_flow": 2158330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79348, "ticker_id": 6225, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "362395000", "ebitda": "1223326000", "netIncome": "725975000", "grossProfit": "639237000", "depreciation": "None", "totalRevenue": "2887126000", "costOfRevenue": "2247889000", "interestIncome": "None", "incomeBeforeTax": "910507000", "interestExpense": "52459184", "operatingIncome": "362395000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "181875000", "reportedCurrency": "CNY", "netInterestIncome": "-375472000", "nonInterestIncome": "None", "operatingExpenses": "276842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8253000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2247889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "860931000", "sellingGeneralAndAdministrative": "228357000", "netIncomeFromContinuingOperations": "728632000" }, "balance": { "goodwill": "5585909000", "inventory": "None", "commonStock": "562000", "currentDebt": "None", "investments": "None", "totalAssets": "78608991000", "longTermDebt": "35182290000", "shortTermDebt": "3409121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5602147000", "reportedCurrency": "CNY", "retainedEarnings": "-4627676000", "totalLiabilities": "51825704000", "otherCurrentAssets": "948835000", "totalCurrentAssets": "17260750000", "currentLongTermDebt": "2634940000", "longTermInvestments": "8347854000", "shortTermInvestments": "None", "currentNetReceivables": "2868236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61348241000", "currentAccountsPayable": "1915211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46964470000", "totalShareholderEquity": "26666731000", "capitalLeaseObligations": "9147240000", "otherCurrentLiabilities": "1543903000", "totalCurrentLiabilities": "6868235000", "otherNonCurrentLiabilities": "1402120000", "totalNonCurrentLiabilities": "44957469000", "cashAndShortTermInvestments": "13443679000", "commonStockSharesOutstanding": "248032048", "intangibleAssetsExcludingGoodwill": "5602147000", "cashAndCashEquivalentsAtCarryingValue": "13443679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "725975000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "736502000", "capitalExpenditures": "1421828000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-822047000", "cashflowFromInvestment": "293318000", "stockBasedCompensation": "74703000", "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": "877158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2887126000, "cost_of_revenue": 2247889000, "gross_profit": 639237000, "research_and_development": 8253000, "selling_general_admin": 228357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 362395000, "depreciation_amortisation": 860931000, "ebitda": 1223326000, "interest_expense": 52459184, "interest_income": null, "other_non_operating": null, "pretax_income": 910507000, "tax_provision": 181875000, "effective_tax_rate": null, "net_income": 725975000, "net_income_continuing_ops": 728632000, "net_income_to_common": 725975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13443679000, "short_term_investments": null, "net_receivables": 2868236000, "inventory": null, "other_current_assets": null, "total_current_assets": 17260750000, "net_ppe": null, "goodwill": 5585909000, "intangible_assets": 5602147000, "goodwill_and_intangibles": 11188056000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61348241000, "total_assets": 78608991000, "short_term_debt": 3409121000, "accounts_payable": 1915211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6868235000, "long_term_debt": 35182290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44957469000, "total_liabilities": 51825704000, "total_debt": 38591411000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4627676000, "total_equity": 26666731000, "shares_outstanding": 248032048, "operating_cash_flow": 736502000, "stock_based_compensation": 74703000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1421828000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 293318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -822047000, "free_cash_flow": 2158330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "362395000", "ebitda": "1223326000", "netIncome": "725975000", "grossProfit": "639237000", "depreciation": "None", "totalRevenue": "2887126000", "costOfRevenue": "2247889000", "interestIncome": "None", "incomeBeforeTax": "910507000", "interestExpense": "52459184", "operatingIncome": "362395000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "181875000", "reportedCurrency": "CNY", "netInterestIncome": "-375472000", "nonInterestIncome": "None", "operatingExpenses": "276842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8253000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2247889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "860931000", "sellingGeneralAndAdministrative": "228357000", "netIncomeFromContinuingOperations": "728632000" }, "balance": { "goodwill": "5585909000", "inventory": "None", "commonStock": "562000", "currentDebt": "None", "investments": "None", "totalAssets": "78608991000", "longTermDebt": "35182290000", "shortTermDebt": "3409121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5602147000", "reportedCurrency": "CNY", "retainedEarnings": "-4627676000", "totalLiabilities": "51825704000", "otherCurrentAssets": "948835000", "totalCurrentAssets": "17260750000", "currentLongTermDebt": "2634940000", "longTermInvestments": "8347854000", "shortTermInvestments": "None", "currentNetReceivables": "2868236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61348241000", "currentAccountsPayable": "1915211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46964470000", "totalShareholderEquity": "26666731000", "capitalLeaseObligations": "9147240000", "otherCurrentLiabilities": "1543903000", "totalCurrentLiabilities": "6868235000", "otherNonCurrentLiabilities": "1402120000", "totalNonCurrentLiabilities": "44957469000", "cashAndShortTermInvestments": "13443679000", "commonStockSharesOutstanding": "248032048", "intangibleAssetsExcludingGoodwill": "5602147000", "cashAndCashEquivalentsAtCarryingValue": "13443679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "725975000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "736502000", "capitalExpenditures": "1421828000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-822047000", "cashflowFromInvestment": "293318000", "stockBasedCompensation": "74703000", "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": "877158000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2900288000, "cost_of_revenue": 2211362000, "gross_profit": 688926000, "ebit": 425208000, "ebitda": 1281823000, "pretax_income": -5726000, "tax_provision": 64858000, "net_income": -72300000, "net_income_to_common": -72300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13123751000, "total_current_assets": 17938416000, "total_assets": 79199055000, "short_term_debt": 4607648000, "long_term_debt": 34665907000, "total_debt": 39273555000, "total_liabilities": 53607981000, "total_equity": 25477186000, "shares_outstanding": 224709500, "goodwill_and_intangibles": 5656651000 }, "cash_flow": { "operating_cash_flow": 865123000, "capital_expenditure": 1264798000, "free_cash_flow": 2129921000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79349, "ticker_id": 6225, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "425208000", "ebitda": "1281823000", "netIncome": "-72300000", "grossProfit": "688926000", "depreciation": "None", "totalRevenue": "2900288000", "costOfRevenue": "2211362000", "interestIncome": "None", "incomeBeforeTax": "-5726000", "interestExpense": "404989000", "operatingIncome": "414587000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "64858000", "reportedCurrency": "CNY", "netInterestIncome": "-404989000", "nonInterestIncome": "None", "operatingExpenses": "274339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8826000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2211362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "856615000", "sellingGeneralAndAdministrative": "231536000", "netIncomeFromContinuingOperations": "-70584000" }, "balance": { "goodwill": "5640294000", "inventory": "None", "commonStock": "562000", "currentDebt": "None", "investments": "None", "totalAssets": "79199055000", "longTermDebt": "34665907000", "shortTermDebt": "4607648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "16357000", "reportedCurrency": "CNY", "retainedEarnings": "-5353651000", "totalLiabilities": "53607981000", "otherCurrentAssets": "1628916000", "totalCurrentAssets": "17938416000", "currentLongTermDebt": "3819780000", "longTermInvestments": "7992290000", "shortTermInvestments": "None", "currentNetReceivables": "3185749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61260639000", "currentAccountsPayable": "2691358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47800176000", "totalShareholderEquity": "25477186000", "capitalLeaseObligations": "9314489000", "otherCurrentLiabilities": "1684047000", "totalCurrentLiabilities": "8983053000", "otherNonCurrentLiabilities": "1432400000", "totalNonCurrentLiabilities": "44624928000", "cashAndShortTermInvestments": "13123751000", "commonStockSharesOutstanding": "224709500", "intangibleAssetsExcludingGoodwill": "16357000", "cashAndCashEquivalentsAtCarryingValue": "13123751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70584000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "865123000", "capitalExpenditures": "1264798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5144746000", "cashflowFromInvestment": "-364526000", "stockBasedCompensation": "61202000", "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": "856615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2900288000, "cost_of_revenue": 2211362000, "gross_profit": 688926000, "research_and_development": 8826000, "selling_general_admin": 231536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 425208000, "depreciation_amortisation": 856615000, "ebitda": 1281823000, "interest_expense": 404989000, "interest_income": null, "other_non_operating": null, "pretax_income": -5726000, "tax_provision": 64858000, "effective_tax_rate": null, "net_income": -72300000, "net_income_continuing_ops": -70584000, "net_income_to_common": -72300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13123751000, "short_term_investments": null, "net_receivables": 3185749000, "inventory": null, "other_current_assets": null, "total_current_assets": 17938416000, "net_ppe": null, "goodwill": 5640294000, "intangible_assets": 16357000, "goodwill_and_intangibles": 5656651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61260639000, "total_assets": 79199055000, "short_term_debt": 4607648000, "accounts_payable": 2691358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8983053000, "long_term_debt": 34665907000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44624928000, "total_liabilities": 53607981000, "total_debt": 39273555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5353651000, "total_equity": 25477186000, "shares_outstanding": 224709500, "operating_cash_flow": 865123000, "stock_based_compensation": 61202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1264798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -364526000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5144746000, "free_cash_flow": 2129921000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "425208000", "ebitda": "1281823000", "netIncome": "-72300000", "grossProfit": "688926000", "depreciation": "None", "totalRevenue": "2900288000", "costOfRevenue": "2211362000", "interestIncome": "None", "incomeBeforeTax": "-5726000", "interestExpense": "404989000", "operatingIncome": "414587000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "64858000", "reportedCurrency": "CNY", "netInterestIncome": "-404989000", "nonInterestIncome": "None", "operatingExpenses": "274339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8826000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2211362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "856615000", "sellingGeneralAndAdministrative": "231536000", "netIncomeFromContinuingOperations": "-70584000" }, "balance": { "goodwill": "5640294000", "inventory": "None", "commonStock": "562000", "currentDebt": "None", "investments": "None", "totalAssets": "79199055000", "longTermDebt": "34665907000", "shortTermDebt": "4607648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "16357000", "reportedCurrency": "CNY", "retainedEarnings": "-5353651000", "totalLiabilities": "53607981000", "otherCurrentAssets": "1628916000", "totalCurrentAssets": "17938416000", "currentLongTermDebt": "3819780000", "longTermInvestments": "7992290000", "shortTermInvestments": "None", "currentNetReceivables": "3185749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61260639000", "currentAccountsPayable": "2691358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47800176000", "totalShareholderEquity": "25477186000", "capitalLeaseObligations": "9314489000", "otherCurrentLiabilities": "1684047000", "totalCurrentLiabilities": "8983053000", "otherNonCurrentLiabilities": "1432400000", "totalNonCurrentLiabilities": "44624928000", "cashAndShortTermInvestments": "13123751000", "commonStockSharesOutstanding": "224709500", "intangibleAssetsExcludingGoodwill": "16357000", "cashAndCashEquivalentsAtCarryingValue": "13123751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70584000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "865123000", "capitalExpenditures": "1264798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5144746000", "cashflowFromInvestment": "-364526000", "stockBasedCompensation": "61202000", "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": "856615000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2723158000, "cost_of_revenue": 2078333000, "gross_profit": 644825000, "ebit": 1432984000, "ebitda": 2289503000, "pretax_income": 963775000, "tax_provision": 199701000, "net_income": 763021000, "net_income_to_common": 763021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7575709000, "total_current_assets": 12326160000, "total_assets": 73457850000, "short_term_debt": 4854005000, "long_term_debt": 30328992000, "total_debt": 35182997000, "total_liabilities": 49015114000, "total_equity": 24311824000, "shares_outstanding": 224709500, "goodwill_and_intangibles": 6113998000 }, "cash_flow": { "operating_cash_flow": 780072000, "capital_expenditure": 1009328000, "free_cash_flow": 1789400000, "dividends_paid": 13459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79350, "ticker_id": 6225, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1432984000", "ebitda": "2289503000", "netIncome": "763021000", "grossProfit": "644825000", "depreciation": "None", "totalRevenue": "2723158000", "costOfRevenue": "2078333000", "interestIncome": "15624000", "incomeBeforeTax": "963775000", "interestExpense": "441477000", "operatingIncome": "365236000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "199701000", "reportedCurrency": "CNY", "netInterestIncome": "-441477000", "nonInterestIncome": "None", "operatingExpenses": "279589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7889000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2078333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "856519000", "sellingGeneralAndAdministrative": "238936000", "netIncomeFromContinuingOperations": "764074000" }, "balance": { "goodwill": "6092378000", "inventory": "None", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "73457850000", "longTermDebt": "30328992000", "shortTermDebt": "4854005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "21620000", "reportedCurrency": "CNY", "retainedEarnings": "-5281351000", "totalLiabilities": "49015114000", "otherCurrentAssets": "1469569000", "totalCurrentAssets": "12326160000", "currentLongTermDebt": "4075235000", "longTermInvestments": "7914553000", "shortTermInvestments": "None", "currentNetReceivables": "3280882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61131690000", "currentAccountsPayable": "2049681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43881334000", "totalShareholderEquity": "24311824000", "capitalLeaseObligations": "9477107000", "otherCurrentLiabilities": "1502151000", "totalCurrentLiabilities": "8405837000", "otherNonCurrentLiabilities": "1581948000", "totalNonCurrentLiabilities": "40609277000", "cashAndShortTermInvestments": "7575709000", "commonStockSharesOutstanding": "224709500", "intangibleAssetsExcludingGoodwill": "21620000", "cashAndCashEquivalentsAtCarryingValue": "7575709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "764074000", "profitLoss": "None", "dividendPayout": "13459000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "780072000", "capitalExpenditures": "1009328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "275032000", "cashflowFromInvestment": "-1369413000", "stockBasedCompensation": "61977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "856519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2723158000, "cost_of_revenue": 2078333000, "gross_profit": 644825000, "research_and_development": 7889000, "selling_general_admin": 238936000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1432984000, "depreciation_amortisation": 856519000, "ebitda": 2289503000, "interest_expense": 441477000, "interest_income": null, "other_non_operating": null, "pretax_income": 963775000, "tax_provision": 199701000, "effective_tax_rate": null, "net_income": 763021000, "net_income_continuing_ops": 764074000, "net_income_to_common": 763021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7575709000, "short_term_investments": null, "net_receivables": 3280882000, "inventory": null, "other_current_assets": null, "total_current_assets": 12326160000, "net_ppe": null, "goodwill": 6092378000, "intangible_assets": 21620000, "goodwill_and_intangibles": 6113998000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61131690000, "total_assets": 73457850000, "short_term_debt": 4854005000, "accounts_payable": 2049681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8405837000, "long_term_debt": 30328992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40609277000, "total_liabilities": 49015114000, "total_debt": 35182997000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5281351000, "total_equity": 24311824000, "shares_outstanding": 224709500, "operating_cash_flow": 780072000, "stock_based_compensation": 61977000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1009328000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1369413000, "dividends_paid": 13459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 275032000, "free_cash_flow": 1789400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1432984000", "ebitda": "2289503000", "netIncome": "763021000", "grossProfit": "644825000", "depreciation": "None", "totalRevenue": "2723158000", "costOfRevenue": "2078333000", "interestIncome": "15624000", "incomeBeforeTax": "963775000", "interestExpense": "441477000", "operatingIncome": "365236000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "199701000", "reportedCurrency": "CNY", "netInterestIncome": "-441477000", "nonInterestIncome": "None", "operatingExpenses": "279589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7889000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2078333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "856519000", "sellingGeneralAndAdministrative": "238936000", "netIncomeFromContinuingOperations": "764074000" }, "balance": { "goodwill": "6092378000", "inventory": "None", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "73457850000", "longTermDebt": "30328992000", "shortTermDebt": "4854005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "21620000", "reportedCurrency": "CNY", "retainedEarnings": "-5281351000", "totalLiabilities": "49015114000", "otherCurrentAssets": "1469569000", "totalCurrentAssets": "12326160000", "currentLongTermDebt": "4075235000", "longTermInvestments": "7914553000", "shortTermInvestments": "None", "currentNetReceivables": "3280882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61131690000", "currentAccountsPayable": "2049681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43881334000", "totalShareholderEquity": "24311824000", "capitalLeaseObligations": "9477107000", "otherCurrentLiabilities": "1502151000", "totalCurrentLiabilities": "8405837000", "otherNonCurrentLiabilities": "1581948000", "totalNonCurrentLiabilities": "40609277000", "cashAndShortTermInvestments": "7575709000", "commonStockSharesOutstanding": "224709500", "intangibleAssetsExcludingGoodwill": "21620000", "cashAndCashEquivalentsAtCarryingValue": "7575709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "764074000", "profitLoss": "None", "dividendPayout": "13459000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "780072000", "capitalExpenditures": "1009328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "275032000", "cashflowFromInvestment": "-1369413000", "stockBasedCompensation": "61977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "856519000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2690662000, "cost_of_revenue": 2112545000, "gross_profit": 578117000, "ebit": 281636000, "ebitda": 1147532000, "pretax_income": -139265000, "tax_provision": 34144000, "net_income": 4189294000, "net_income_to_common": 4189294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7867659000, "total_current_assets": 11613071000, "total_assets": 73648628000, "short_term_debt": 5095721000, "long_term_debt": 30482568000, "total_debt": 35578289000, "total_liabilities": 49979995000, "total_equity": 23538702000, "shares_outstanding": 23188799, "goodwill_and_intangibles": 12275646000 }, "cash_flow": { "operating_cash_flow": 929306000, "capital_expenditure": 381382000, "free_cash_flow": 1310688000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79351, "ticker_id": 6225, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "281636000", "ebitda": "1147532000", "netIncome": "4189294000", "grossProfit": "578117000", "depreciation": "None", "totalRevenue": "2690662000", "costOfRevenue": "2112545000", "interestIncome": "None", "incomeBeforeTax": "-139265000", "interestExpense": "380916000", "operatingIncome": "281636000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34144000", "reportedCurrency": "CNY", "netInterestIncome": "-291136000", "nonInterestIncome": "None", "operatingExpenses": "296481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6862000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2112545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "865896000", "sellingGeneralAndAdministrative": "243448000", "netIncomeFromContinuingOperations": "36896000" }, "balance": { "goodwill": "5886379000", "inventory": "None", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "73648628000", "longTermDebt": "30482568000", "shortTermDebt": "5095721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6389267000", "reportedCurrency": "CNY", "retainedEarnings": "-6044372000", "totalLiabilities": "49979995000", "otherCurrentAssets": "723456000", "totalCurrentAssets": "11613071000", "currentLongTermDebt": "4342224000", "longTermInvestments": "7544555000", "shortTermInvestments": "0", "currentNetReceivables": "3021956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62035557000", "currentAccountsPayable": "2593305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44459666000", "totalShareholderEquity": "23538702000", "capitalLeaseObligations": "9634874000", "otherCurrentLiabilities": "1389072000", "totalCurrentLiabilities": "9078098000", "otherNonCurrentLiabilities": "28929000", "totalNonCurrentLiabilities": "40901897000", "cashAndShortTermInvestments": "7867659000", "commonStockSharesOutstanding": "23188799", "intangibleAssetsExcludingGoodwill": "6389267000", "cashAndCashEquivalentsAtCarryingValue": "7867659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4189294000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "929306000", "capitalExpenditures": "381382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10829001000", "cashflowFromInvestment": "None", "stockBasedCompensation": "82965000", "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": "884186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2690662000, "cost_of_revenue": 2112545000, "gross_profit": 578117000, "research_and_development": 6862000, "selling_general_admin": 243448000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 281636000, "depreciation_amortisation": 865896000, "ebitda": 1147532000, "interest_expense": 380916000, "interest_income": null, "other_non_operating": null, "pretax_income": -139265000, "tax_provision": 34144000, "effective_tax_rate": null, "net_income": 4189294000, "net_income_continuing_ops": 36896000, "net_income_to_common": 4189294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7867659000, "short_term_investments": 0, "net_receivables": 3021956000, "inventory": null, "other_current_assets": null, "total_current_assets": 11613071000, "net_ppe": null, "goodwill": 5886379000, "intangible_assets": 6389267000, "goodwill_and_intangibles": 12275646000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62035557000, "total_assets": 73648628000, "short_term_debt": 5095721000, "accounts_payable": 2593305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9078098000, "long_term_debt": 30482568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40901897000, "total_liabilities": 49979995000, "total_debt": 35578289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6044372000, "total_equity": 23538702000, "shares_outstanding": 23188799, "operating_cash_flow": 929306000, "stock_based_compensation": 82965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 381382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10829001000, "free_cash_flow": 1310688000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "281636000", "ebitda": "1147532000", "netIncome": "4189294000", "grossProfit": "578117000", "depreciation": "None", "totalRevenue": "2690662000", "costOfRevenue": "2112545000", "interestIncome": "None", "incomeBeforeTax": "-139265000", "interestExpense": "380916000", "operatingIncome": "281636000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34144000", "reportedCurrency": "CNY", "netInterestIncome": "-291136000", "nonInterestIncome": "None", "operatingExpenses": "296481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6862000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2112545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "865896000", "sellingGeneralAndAdministrative": "243448000", "netIncomeFromContinuingOperations": "36896000" }, "balance": { "goodwill": "5886379000", "inventory": "None", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "73648628000", "longTermDebt": "30482568000", "shortTermDebt": "5095721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6389267000", "reportedCurrency": "CNY", "retainedEarnings": "-6044372000", "totalLiabilities": "49979995000", "otherCurrentAssets": "723456000", "totalCurrentAssets": "11613071000", "currentLongTermDebt": "4342224000", "longTermInvestments": "7544555000", "shortTermInvestments": "0", "currentNetReceivables": "3021956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62035557000", "currentAccountsPayable": "2593305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44459666000", "totalShareholderEquity": "23538702000", "capitalLeaseObligations": "9634874000", "otherCurrentLiabilities": "1389072000", "totalCurrentLiabilities": "9078098000", "otherNonCurrentLiabilities": "28929000", "totalNonCurrentLiabilities": "40901897000", "cashAndShortTermInvestments": "7867659000", "commonStockSharesOutstanding": "23188799", "intangibleAssetsExcludingGoodwill": "6389267000", "cashAndCashEquivalentsAtCarryingValue": "7867659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4189294000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "929306000", "capitalExpenditures": "381382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10829001000", "cashflowFromInvestment": "None", "stockBasedCompensation": "82965000", "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": "884186000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2965713000, "cost_of_revenue": 2308792000, "gross_profit": 656921000, "ebit": 293891000, "ebitda": 1205165000, "pretax_income": -241117000, "tax_provision": -10008000, "net_income": -192340000, "net_income_to_common": -192340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9408464000, "total_current_assets": 14295612000, "total_assets": 82342273000, "short_term_debt": 6804242000, "long_term_debt": 34929783000, "total_debt": 41734025000, "total_liabilities": 57548895000, "total_equity": 19672030000, "shares_outstanding": 183751650, "goodwill_and_intangibles": 7629388000 }, "cash_flow": { "operating_cash_flow": 641514000, "capital_expenditure": 2898805000, "free_cash_flow": 3540319000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79353, "ticker_id": 6225, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "293891000", "ebitda": "1205165000", "netIncome": "-192340000", "grossProfit": "656921000", "depreciation": "None", "totalRevenue": "2965713000", "costOfRevenue": "2308792000", "interestIncome": "None", "incomeBeforeTax": "-241117000", "interestExpense": "535008000", "operatingIncome": "320251000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-10008000", "reportedCurrency": "CNY", "netInterestIncome": "-535008000", "nonInterestIncome": "None", "operatingExpenses": "336670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8628000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2308792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "911274000", "sellingGeneralAndAdministrative": "293022000", "netIncomeFromContinuingOperations": "-231109000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "82342273000", "longTermDebt": "34929783000", "shortTermDebt": "6804242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7629388000", "reportedCurrency": "CNY", "retainedEarnings": "-10233666000", "totalLiabilities": "57548895000", "otherCurrentAssets": "882448000", "totalCurrentAssets": "14295612000", "currentLongTermDebt": "6034864000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4004700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68046661000", "currentAccountsPayable": "3640199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50778078000", "totalShareholderEquity": "19672030000", "capitalLeaseObligations": "9813431000", "otherCurrentLiabilities": "1533221000", "totalCurrentLiabilities": "11977662000", "otherNonCurrentLiabilities": "1597397000", "totalNonCurrentLiabilities": "45571233000", "cashAndShortTermInvestments": "9408464000", "commonStockSharesOutstanding": "183751650", "intangibleAssetsExcludingGoodwill": "7629388000", "cashAndCashEquivalentsAtCarryingValue": "9408464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231109000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "641514000", "capitalExpenditures": "2898805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1941787000", "cashflowFromInvestment": "-2898805000", "stockBasedCompensation": "61194000", "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": "911274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2965713000, "cost_of_revenue": 2308792000, "gross_profit": 656921000, "research_and_development": 8628000, "selling_general_admin": 293022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 293891000, "depreciation_amortisation": 911274000, "ebitda": 1205165000, "interest_expense": 535008000, "interest_income": null, "other_non_operating": null, "pretax_income": -241117000, "tax_provision": -10008000, "effective_tax_rate": null, "net_income": -192340000, "net_income_continuing_ops": -231109000, "net_income_to_common": -192340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9408464000, "short_term_investments": null, "net_receivables": 4004700000, "inventory": null, "other_current_assets": null, "total_current_assets": 14295612000, "net_ppe": null, "goodwill": null, "intangible_assets": 7629388000, "goodwill_and_intangibles": 7629388000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68046661000, "total_assets": 82342273000, "short_term_debt": 6804242000, "accounts_payable": 3640199000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11977662000, "long_term_debt": 34929783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45571233000, "total_liabilities": 57548895000, "total_debt": 41734025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10233666000, "total_equity": 19672030000, "shares_outstanding": 183751650, "operating_cash_flow": 641514000, "stock_based_compensation": 61194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2898805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2898805000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1941787000, "free_cash_flow": 3540319000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "293891000", "ebitda": "1205165000", "netIncome": "-192340000", "grossProfit": "656921000", "depreciation": "None", "totalRevenue": "2965713000", "costOfRevenue": "2308792000", "interestIncome": "None", "incomeBeforeTax": "-241117000", "interestExpense": "535008000", "operatingIncome": "320251000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-10008000", "reportedCurrency": "CNY", "netInterestIncome": "-535008000", "nonInterestIncome": "None", "operatingExpenses": "336670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8628000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2308792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "911274000", "sellingGeneralAndAdministrative": "293022000", "netIncomeFromContinuingOperations": "-231109000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "82342273000", "longTermDebt": "34929783000", "shortTermDebt": "6804242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7629388000", "reportedCurrency": "CNY", "retainedEarnings": "-10233666000", "totalLiabilities": "57548895000", "otherCurrentAssets": "882448000", "totalCurrentAssets": "14295612000", "currentLongTermDebt": "6034864000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4004700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68046661000", "currentAccountsPayable": "3640199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50778078000", "totalShareholderEquity": "19672030000", "capitalLeaseObligations": "9813431000", "otherCurrentLiabilities": "1533221000", "totalCurrentLiabilities": "11977662000", "otherNonCurrentLiabilities": "1597397000", "totalNonCurrentLiabilities": "45571233000", "cashAndShortTermInvestments": "9408464000", "commonStockSharesOutstanding": "183751650", "intangibleAssetsExcludingGoodwill": "7629388000", "cashAndCashEquivalentsAtCarryingValue": "9408464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231109000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "641514000", "capitalExpenditures": "2898805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1941787000", "cashflowFromInvestment": "-2898805000", "stockBasedCompensation": "61194000", "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": "911274000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2826369000, "cost_of_revenue": 2188544000, "gross_profit": 637825000, "ebit": 333338000, "ebitda": 1207506000, "pretax_income": -171893000, "tax_provision": 59875000, "net_income": -225741000, "net_income_to_common": -225741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9907823000, "total_current_assets": 14306451000, "total_assets": 79165413000, "short_term_debt": 5781243000, "long_term_debt": 35214997000, "total_debt": 40996240000, "total_liabilities": 56290271000, "total_equity": 19447346000, "shares_outstanding": 183751650, "goodwill_and_intangibles": 7682515000 }, "cash_flow": { "operating_cash_flow": 454237000, "capital_expenditure": 1960947000, "free_cash_flow": 2415184000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79354, "ticker_id": 6225, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "333338000", "ebitda": "1207506000", "netIncome": "-225741000", "grossProfit": "637825000", "depreciation": "None", "totalRevenue": "2826369000", "costOfRevenue": "2188544000", "interestIncome": "None", "incomeBeforeTax": "-171893000", "interestExpense": "505231000", "operatingIncome": "315633000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "59875000", "reportedCurrency": "CNY", "netInterestIncome": "-505231000", "nonInterestIncome": "None", "operatingExpenses": "322192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10889000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2188544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "874168000", "sellingGeneralAndAdministrative": "284787000", "netIncomeFromContinuingOperations": "-231768000" }, "balance": { "goodwill": "7660434000", "inventory": "None", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "79165413000", "longTermDebt": "35214997000", "shortTermDebt": "5781243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "22081000", "reportedCurrency": "CNY", "retainedEarnings": "-10041326000", "totalLiabilities": "56290271000", "otherCurrentAssets": "803265000", "totalCurrentAssets": "14306451000", "currentLongTermDebt": "5017486000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3595363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64858962000", "currentAccountsPayable": "3089299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50193683000", "totalShareholderEquity": "19447346000", "capitalLeaseObligations": "9961200000", "otherCurrentLiabilities": "1407850000", "totalCurrentLiabilities": "10278392000", "otherNonCurrentLiabilities": "1599439000", "totalNonCurrentLiabilities": "46011879000", "cashAndShortTermInvestments": "9907823000", "commonStockSharesOutstanding": "183751650", "intangibleAssetsExcludingGoodwill": "22081000", "cashAndCashEquivalentsAtCarryingValue": "9907823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231768000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "454237000", "capitalExpenditures": "1960947000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3833394000", "cashflowFromInvestment": "-2031738000", "stockBasedCompensation": "75682000", "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": "874168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2826369000, "cost_of_revenue": 2188544000, "gross_profit": 637825000, "research_and_development": 10889000, "selling_general_admin": 284787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 333338000, "depreciation_amortisation": 874168000, "ebitda": 1207506000, "interest_expense": 505231000, "interest_income": null, "other_non_operating": null, "pretax_income": -171893000, "tax_provision": 59875000, "effective_tax_rate": null, "net_income": -225741000, "net_income_continuing_ops": -231768000, "net_income_to_common": -225741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9907823000, "short_term_investments": null, "net_receivables": 3595363000, "inventory": null, "other_current_assets": null, "total_current_assets": 14306451000, "net_ppe": null, "goodwill": 7660434000, "intangible_assets": 22081000, "goodwill_and_intangibles": 7682515000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64858962000, "total_assets": 79165413000, "short_term_debt": 5781243000, "accounts_payable": 3089299000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10278392000, "long_term_debt": 35214997000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 46011879000, "total_liabilities": 56290271000, "total_debt": 40996240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10041326000, "total_equity": 19447346000, "shares_outstanding": 183751650, "operating_cash_flow": 454237000, "stock_based_compensation": 75682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1960947000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2031738000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3833394000, "free_cash_flow": 2415184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "333338000", "ebitda": "1207506000", "netIncome": "-225741000", "grossProfit": "637825000", "depreciation": "None", "totalRevenue": "2826369000", "costOfRevenue": "2188544000", "interestIncome": "None", "incomeBeforeTax": "-171893000", "interestExpense": "505231000", "operatingIncome": "315633000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "59875000", "reportedCurrency": "CNY", "netInterestIncome": "-505231000", "nonInterestIncome": "None", "operatingExpenses": "322192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10889000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2188544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "874168000", "sellingGeneralAndAdministrative": "284787000", "netIncomeFromContinuingOperations": "-231768000" }, "balance": { "goodwill": "7660434000", "inventory": "None", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "79165413000", "longTermDebt": "35214997000", "shortTermDebt": "5781243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "22081000", "reportedCurrency": "CNY", "retainedEarnings": "-10041326000", "totalLiabilities": "56290271000", "otherCurrentAssets": "803265000", "totalCurrentAssets": "14306451000", "currentLongTermDebt": "5017486000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3595363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64858962000", "currentAccountsPayable": "3089299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50193683000", "totalShareholderEquity": "19447346000", "capitalLeaseObligations": "9961200000", "otherCurrentLiabilities": "1407850000", "totalCurrentLiabilities": "10278392000", "otherNonCurrentLiabilities": "1599439000", "totalNonCurrentLiabilities": "46011879000", "cashAndShortTermInvestments": "9907823000", "commonStockSharesOutstanding": "183751650", "intangibleAssetsExcludingGoodwill": "22081000", "cashAndCashEquivalentsAtCarryingValue": "9907823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231768000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "454237000", "capitalExpenditures": "1960947000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3833394000", "cashflowFromInvestment": "-2031738000", "stockBasedCompensation": "75682000", "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": "874168000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2627367000, "cost_of_revenue": 2053693000, "gross_profit": 573674000, "ebit": 219231000, "ebitda": 1075970000, "pretax_income": -282538000, "tax_provision": 62393000, "net_income": -345827000, "net_income_to_common": -345827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7641439000, "total_current_assets": 12102699000, "total_assets": 75714037000, "short_term_debt": 6082085000, "long_term_debt": 35260120000, "total_debt": 41342205000, "total_liabilities": 55922977000, "total_equity": 19625386000, "shares_outstanding": 183747752, "goodwill_and_intangibles": 15395788000 }, "cash_flow": { "operating_cash_flow": -124972000, "capital_expenditure": 1595107000, "free_cash_flow": 1470135000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79355, "ticker_id": 6225, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219231000", "ebitda": "1075970000", "netIncome": "-345827000", "grossProfit": "573674000", "depreciation": "None", "totalRevenue": "2627367000", "costOfRevenue": "2053693000", "interestIncome": "None", "incomeBeforeTax": "-282538000", "interestExpense": "503476000", "operatingIncome": "219231000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "62393000", "reportedCurrency": "CNY", "netInterestIncome": "-503476000", "nonInterestIncome": "None", "operatingExpenses": "354443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9980000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2053693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "856739000", "sellingGeneralAndAdministrative": "310835000", "netIncomeFromContinuingOperations": "-344931000" }, "balance": { "goodwill": "7660434000", "inventory": "217084000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "75714037000", "longTermDebt": "35260120000", "shortTermDebt": "6082085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7735354000", "reportedCurrency": "CNY", "retainedEarnings": "-9815585000", "totalLiabilities": "55922977000", "otherCurrentAssets": "1246077000", "totalCurrentAssets": "12102699000", "currentLongTermDebt": "4304289000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3215183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63611338000", "currentAccountsPayable": "3363353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "49661518000", "totalShareholderEquity": "19625386000", "capitalLeaseObligations": "10097109000", "otherCurrentLiabilities": "1297951000", "totalCurrentLiabilities": "10743389000", "otherNonCurrentLiabilities": "1600155000", "totalNonCurrentLiabilities": "45179588000", "cashAndShortTermInvestments": "7641439000", "commonStockSharesOutstanding": "183747752", "intangibleAssetsExcludingGoodwill": "7735354000", "cashAndCashEquivalentsAtCarryingValue": "7641439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-344931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "-124972000", "capitalExpenditures": "1595107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1621969000", "cashflowFromInvestment": "-1595107000", "stockBasedCompensation": "76646000", "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": "856739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2627367000, "cost_of_revenue": 2053693000, "gross_profit": 573674000, "research_and_development": 9980000, "selling_general_admin": 310835000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219231000, "depreciation_amortisation": 856739000, "ebitda": 1075970000, "interest_expense": 503476000, "interest_income": null, "other_non_operating": null, "pretax_income": -282538000, "tax_provision": 62393000, "effective_tax_rate": null, "net_income": -345827000, "net_income_continuing_ops": -344931000, "net_income_to_common": -345827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7641439000, "short_term_investments": null, "net_receivables": 3215183000, "inventory": 217084000, "other_current_assets": null, "total_current_assets": 12102699000, "net_ppe": null, "goodwill": 7660434000, "intangible_assets": 7735354000, "goodwill_and_intangibles": 15395788000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63611338000, "total_assets": 75714037000, "short_term_debt": 6082085000, "accounts_payable": 3363353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10743389000, "long_term_debt": 35260120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45179588000, "total_liabilities": 55922977000, "total_debt": 41342205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9815585000, "total_equity": 19625386000, "shares_outstanding": 183747752, "operating_cash_flow": -124972000, "stock_based_compensation": 76646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1595107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1595107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1621969000, "free_cash_flow": 1470135000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219231000", "ebitda": "1075970000", "netIncome": "-345827000", "grossProfit": "573674000", "depreciation": "None", "totalRevenue": "2627367000", "costOfRevenue": "2053693000", "interestIncome": "None", "incomeBeforeTax": "-282538000", "interestExpense": "503476000", "operatingIncome": "219231000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "62393000", "reportedCurrency": "CNY", "netInterestIncome": "-503476000", "nonInterestIncome": "None", "operatingExpenses": "354443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9980000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2053693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "856739000", "sellingGeneralAndAdministrative": "310835000", "netIncomeFromContinuingOperations": "-344931000" }, "balance": { "goodwill": "7660434000", "inventory": "217084000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "75714037000", "longTermDebt": "35260120000", "shortTermDebt": "6082085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7735354000", "reportedCurrency": "CNY", "retainedEarnings": "-9815585000", "totalLiabilities": "55922977000", "otherCurrentAssets": "1246077000", "totalCurrentAssets": "12102699000", "currentLongTermDebt": "4304289000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3215183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63611338000", "currentAccountsPayable": "3363353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "49661518000", "totalShareholderEquity": "19625386000", "capitalLeaseObligations": "10097109000", "otherCurrentLiabilities": "1297951000", "totalCurrentLiabilities": "10743389000", "otherNonCurrentLiabilities": "1600155000", "totalNonCurrentLiabilities": "45179588000", "cashAndShortTermInvestments": "7641439000", "commonStockSharesOutstanding": "183747752", "intangibleAssetsExcludingGoodwill": "7735354000", "cashAndCashEquivalentsAtCarryingValue": "7641439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-344931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "-124972000", "capitalExpenditures": "1595107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1621969000", "cashflowFromInvestment": "-1595107000", "stockBasedCompensation": "76646000", "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": "856739000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2556490000, "cost_of_revenue": 2124173000, "gross_profit": 432317000, "ebit": -2809272000, "ebitda": -1784883000, "pretax_income": -3389196000, "tax_provision": -224552000, "net_income": -3165954000, "net_income_to_common": -3165954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7354809000, "total_current_assets": 10983653000, "total_assets": 74446690000, "short_term_debt": 3263008000, "long_term_debt": 35141022000, "total_debt": 38404030000, "total_liabilities": 54322887000, "total_equity": 19958226000, "shares_outstanding": 183747752, "goodwill_and_intangibles": 7787443000 }, "cash_flow": { "operating_cash_flow": 949390000, "capital_expenditure": 1317996000, "free_cash_flow": 2267386000, "dividends_paid": 53923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79356, "ticker_id": 6225, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2809272000", "ebitda": "-1784883000", "netIncome": "-3165954000", "grossProfit": "432317000", "depreciation": "None", "totalRevenue": "2556490000", "costOfRevenue": "2124173000", "interestIncome": "None", "incomeBeforeTax": "-3389196000", "interestExpense": "62349333", "operatingIncome": "-2938184000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-224552000", "reportedCurrency": "CNY", "netInterestIncome": "-482378000", "nonInterestIncome": "None", "operatingExpenses": "272574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2124173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1024389000", "sellingGeneralAndAdministrative": "309077000", "netIncomeFromContinuingOperations": "-3164644000" }, "balance": { "goodwill": "7076505000", "inventory": "217084000", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "74446690000", "longTermDebt": "35141022000", "shortTermDebt": "3263008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "710938000", "reportedCurrency": "CNY", "retainedEarnings": "-9469758000", "totalLiabilities": "54322887000", "otherCurrentAssets": "1135785000", "totalCurrentAssets": "10983653000", "currentLongTermDebt": "2833953000", "longTermInvestments": "7298000", "shortTermInvestments": "None", "currentNetReceivables": "2493059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63463037000", "currentAccountsPayable": "2749896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44024278000", "totalShareholderEquity": "19958226000", "capitalLeaseObligations": "10018416000", "otherCurrentLiabilities": "1962399000", "totalCurrentLiabilities": "8305476000", "otherNonCurrentLiabilities": "55887000", "totalNonCurrentLiabilities": "46017411000", "cashAndShortTermInvestments": "7354809000", "commonStockSharesOutstanding": "183747752", "intangibleAssetsExcludingGoodwill": "710938000", "cashAndCashEquivalentsAtCarryingValue": "7354809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3164644000", "profitLoss": "None", "dividendPayout": "53923000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "949390000", "capitalExpenditures": "1317996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "376895000", "cashflowFromInvestment": "-1154051000", "stockBasedCompensation": "80765000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1024389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2556490000, "cost_of_revenue": 2124173000, "gross_profit": 432317000, "research_and_development": 12800000, "selling_general_admin": 309077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2809272000, "depreciation_amortisation": 1024389000, "ebitda": -1784883000, "interest_expense": 62349333, "interest_income": null, "other_non_operating": null, "pretax_income": -3389196000, "tax_provision": -224552000, "effective_tax_rate": null, "net_income": -3165954000, "net_income_continuing_ops": -3164644000, "net_income_to_common": -3165954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7354809000, "short_term_investments": null, "net_receivables": 2493059000, "inventory": 217084000, "other_current_assets": null, "total_current_assets": 10983653000, "net_ppe": null, "goodwill": 7076505000, "intangible_assets": 710938000, "goodwill_and_intangibles": 7787443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63463037000, "total_assets": 74446690000, "short_term_debt": 3263008000, "accounts_payable": 2749896000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8305476000, "long_term_debt": 35141022000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 46017411000, "total_liabilities": 54322887000, "total_debt": 38404030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9469758000, "total_equity": 19958226000, "shares_outstanding": 183747752, "operating_cash_flow": 949390000, "stock_based_compensation": 80765000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1317996000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1154051000, "dividends_paid": 53923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 376895000, "free_cash_flow": 2267386000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2809272000", "ebitda": "-1784883000", "netIncome": "-3165954000", "grossProfit": "432317000", "depreciation": "None", "totalRevenue": "2556490000", "costOfRevenue": "2124173000", "interestIncome": "None", "incomeBeforeTax": "-3389196000", "interestExpense": "62349333", "operatingIncome": "-2938184000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-224552000", "reportedCurrency": "CNY", "netInterestIncome": "-482378000", "nonInterestIncome": "None", "operatingExpenses": "272574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2124173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1024389000", "sellingGeneralAndAdministrative": "309077000", "netIncomeFromContinuingOperations": "-3164644000" }, "balance": { "goodwill": "7076505000", "inventory": "217084000", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "74446690000", "longTermDebt": "35141022000", "shortTermDebt": "3263008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "710938000", "reportedCurrency": "CNY", "retainedEarnings": "-9469758000", "totalLiabilities": "54322887000", "otherCurrentAssets": "1135785000", "totalCurrentAssets": "10983653000", "currentLongTermDebt": "2833953000", "longTermInvestments": "7298000", "shortTermInvestments": "None", "currentNetReceivables": "2493059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63463037000", "currentAccountsPayable": "2749896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44024278000", "totalShareholderEquity": "19958226000", "capitalLeaseObligations": "10018416000", "otherCurrentLiabilities": "1962399000", "totalCurrentLiabilities": "8305476000", "otherNonCurrentLiabilities": "55887000", "totalNonCurrentLiabilities": "46017411000", "cashAndShortTermInvestments": "7354809000", "commonStockSharesOutstanding": "183747752", "intangibleAssetsExcludingGoodwill": "710938000", "cashAndCashEquivalentsAtCarryingValue": "7354809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3164644000", "profitLoss": "None", "dividendPayout": "53923000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "949390000", "capitalExpenditures": "1317996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "376895000", "cashflowFromInvestment": "-1154051000", "stockBasedCompensation": "80765000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1024389000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2519033000, "cost_of_revenue": 2071584000, "gross_profit": 447449000, "ebit": 103270000, "ebitda": 989412000, "pretax_income": -399886000, "tax_provision": 20945000, "net_income": -421181000, "net_income_to_common": -421181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7524894000, "total_current_assets": 11255404000, "total_assets": 76842279000, "short_term_debt": 3204407000, "long_term_debt": 35153918000, "total_debt": 38358325000, "total_liabilities": 54842568000, "total_equity": 21869773000, "shares_outstanding": 183542109, "goodwill_and_intangibles": 15044653000 }, "cash_flow": { "operating_cash_flow": 510446000, "capital_expenditure": 1478410000, "free_cash_flow": 1988856000, "dividends_paid": 53923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79358, "ticker_id": 6225, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103270000", "ebitda": "989412000", "netIncome": "-421181000", "grossProfit": "447449000", "depreciation": "None", "totalRevenue": "2519033000", "costOfRevenue": "2071584000", "interestIncome": "None", "incomeBeforeTax": "-399886000", "interestExpense": "503156000", "operatingIncome": "80682000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20945000", "reportedCurrency": "CNY", "netInterestIncome": "-503156000", "nonInterestIncome": "None", "operatingExpenses": "366767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10529000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2071584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "886142000", "sellingGeneralAndAdministrative": "317326000", "netIncomeFromContinuingOperations": "-420831000" }, "balance": { "goodwill": "7076505000", "inventory": "217084000", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "76842279000", "longTermDebt": "35153918000", "shortTermDebt": "3204407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7968148000", "reportedCurrency": "CNY", "retainedEarnings": "-6303804000", "totalLiabilities": "54842568000", "otherCurrentAssets": "846807000", "totalCurrentAssets": "11255404000", "currentLongTermDebt": "2527290000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2883703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65586875000", "currentAccountsPayable": "2921883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47833723000", "totalShareholderEquity": "21869773000", "capitalLeaseObligations": "10152515000", "otherCurrentLiabilities": "1271451000", "totalCurrentLiabilities": "7397741000", "otherNonCurrentLiabilities": "1736297000", "totalNonCurrentLiabilities": "47444827000", "cashAndShortTermInvestments": "7524894000", "commonStockSharesOutstanding": "183542109", "intangibleAssetsExcludingGoodwill": "7968148000", "cashAndCashEquivalentsAtCarryingValue": "7524894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-420831000", "profitLoss": "None", "dividendPayout": "53923000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "510446000", "capitalExpenditures": "1478410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "442341000", "cashflowFromInvestment": "-1572410000", "stockBasedCompensation": "107957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "886142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2519033000, "cost_of_revenue": 2071584000, "gross_profit": 447449000, "research_and_development": 10529000, "selling_general_admin": 317326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103270000, "depreciation_amortisation": 886142000, "ebitda": 989412000, "interest_expense": 503156000, "interest_income": null, "other_non_operating": null, "pretax_income": -399886000, "tax_provision": 20945000, "effective_tax_rate": null, "net_income": -421181000, "net_income_continuing_ops": -420831000, "net_income_to_common": -421181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7524894000, "short_term_investments": null, "net_receivables": 2883703000, "inventory": 217084000, "other_current_assets": null, "total_current_assets": 11255404000, "net_ppe": null, "goodwill": 7076505000, "intangible_assets": 7968148000, "goodwill_and_intangibles": 15044653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 65586875000, "total_assets": 76842279000, "short_term_debt": 3204407000, "accounts_payable": 2921883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7397741000, "long_term_debt": 35153918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47444827000, "total_liabilities": 54842568000, "total_debt": 38358325000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6303804000, "total_equity": 21869773000, "shares_outstanding": 183542109, "operating_cash_flow": 510446000, "stock_based_compensation": 107957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1478410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1572410000, "dividends_paid": 53923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 442341000, "free_cash_flow": 1988856000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103270000", "ebitda": "989412000", "netIncome": "-421181000", "grossProfit": "447449000", "depreciation": "None", "totalRevenue": "2519033000", "costOfRevenue": "2071584000", "interestIncome": "None", "incomeBeforeTax": "-399886000", "interestExpense": "503156000", "operatingIncome": "80682000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20945000", "reportedCurrency": "CNY", "netInterestIncome": "-503156000", "nonInterestIncome": "None", "operatingExpenses": "366767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10529000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2071584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "886142000", "sellingGeneralAndAdministrative": "317326000", "netIncomeFromContinuingOperations": "-420831000" }, "balance": { "goodwill": "7076505000", "inventory": "217084000", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "76842279000", "longTermDebt": "35153918000", "shortTermDebt": "3204407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7968148000", "reportedCurrency": "CNY", "retainedEarnings": "-6303804000", "totalLiabilities": "54842568000", "otherCurrentAssets": "846807000", "totalCurrentAssets": "11255404000", "currentLongTermDebt": "2527290000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2883703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65586875000", "currentAccountsPayable": "2921883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47833723000", "totalShareholderEquity": "21869773000", "capitalLeaseObligations": "10152515000", "otherCurrentLiabilities": "1271451000", "totalCurrentLiabilities": "7397741000", "otherNonCurrentLiabilities": "1736297000", "totalNonCurrentLiabilities": "47444827000", "cashAndShortTermInvestments": "7524894000", "commonStockSharesOutstanding": "183542109", "intangibleAssetsExcludingGoodwill": "7968148000", "cashAndCashEquivalentsAtCarryingValue": "7524894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-420831000", "profitLoss": "None", "dividendPayout": "53923000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "510446000", "capitalExpenditures": "1478410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "442341000", "cashflowFromInvestment": "-1572410000", "stockBasedCompensation": "107957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "886142000", "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": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "income_statement": { "revenue": 2472020000, "cost_of_revenue": 1921023000, "gross_profit": 550997000, "ebit": 269428000, "ebitda": 1143537000, "pretax_income": -200044000, "tax_provision": 25262000, "net_income": -226576000, "net_income_to_common": -226576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8184789000, "total_current_assets": 12180331000, "total_assets": 77054564000, "short_term_debt": 5475964000, "long_term_debt": 32371905000, "total_debt": 37847869000, "total_liabilities": 54751645000, "total_equity": 22172987000, "shares_outstanding": 183400046, "goodwill_and_intangibles": 8049778000 }, "cash_flow": { "operating_cash_flow": 734601000, "capital_expenditure": 1415175000, "free_cash_flow": 2149776000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79359, "ticker_id": 6225, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:02:03.328340+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269428000", "ebitda": "1143537000", "netIncome": "-226576000", "grossProfit": "550997000", "depreciation": "None", "totalRevenue": "2472020000", "costOfRevenue": "1921023000", "interestIncome": "None", "incomeBeforeTax": "-200044000", "interestExpense": "469472000", "operatingIncome": "244232000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25262000", "reportedCurrency": "CNY", "netInterestIncome": "-469472000", "nonInterestIncome": "None", "operatingExpenses": "306765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5045000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1921023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "874109000", "sellingGeneralAndAdministrative": "269527000", "netIncomeFromContinuingOperations": "-225306000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "77054564000", "longTermDebt": "32371905000", "shortTermDebt": "5475964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8049778000", "reportedCurrency": "CNY", "retainedEarnings": "-5882623000", "totalLiabilities": "54751645000", "otherCurrentAssets": "1060199000", "totalCurrentAssets": "12180331000", "currentLongTermDebt": "4807066000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2935343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64874233000", "currentAccountsPayable": "2966501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54305165000", "shortLongTermDebtTotal": "47735724000", "totalShareholderEquity": "22172987000", "capitalLeaseObligations": "10556753000", "otherCurrentLiabilities": "1277369000", "totalCurrentLiabilities": "9719834000", "otherNonCurrentLiabilities": "1685923000", "totalNonCurrentLiabilities": "45031811000", "cashAndShortTermInvestments": "8184789000", "commonStockSharesOutstanding": "183400046", "intangibleAssetsExcludingGoodwill": "8049778000", "cashAndCashEquivalentsAtCarryingValue": "8184789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225306000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "734601000", "capitalExpenditures": "1415175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1551157000", "cashflowFromInvestment": "-1406368000", "stockBasedCompensation": "63029000", "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": "874109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2472020000, "cost_of_revenue": 1921023000, "gross_profit": 550997000, "research_and_development": 5045000, "selling_general_admin": 269527000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269428000, "depreciation_amortisation": 874109000, "ebitda": 1143537000, "interest_expense": 469472000, "interest_income": null, "other_non_operating": null, "pretax_income": -200044000, "tax_provision": 25262000, "effective_tax_rate": null, "net_income": -226576000, "net_income_continuing_ops": -225306000, "net_income_to_common": -226576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8184789000, "short_term_investments": null, "net_receivables": 2935343000, "inventory": null, "other_current_assets": null, "total_current_assets": 12180331000, "net_ppe": null, "goodwill": null, "intangible_assets": 8049778000, "goodwill_and_intangibles": 8049778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64874233000, "total_assets": 77054564000, "short_term_debt": 5475964000, "accounts_payable": 2966501000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9719834000, "long_term_debt": 32371905000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45031811000, "total_liabilities": 54751645000, "total_debt": 37847869000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5882623000, "total_equity": 22172987000, "shares_outstanding": 183400046, "operating_cash_flow": 734601000, "stock_based_compensation": 63029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1415175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1406368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1551157000, "free_cash_flow": 2149776000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "269428000", "ebitda": "1143537000", "netIncome": "-226576000", "grossProfit": "550997000", "depreciation": "None", "totalRevenue": "2472020000", "costOfRevenue": "1921023000", "interestIncome": "None", "incomeBeforeTax": "-200044000", "interestExpense": "469472000", "operatingIncome": "244232000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25262000", "reportedCurrency": "CNY", "netInterestIncome": "-469472000", "nonInterestIncome": "None", "operatingExpenses": "306765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5045000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1921023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "874109000", "sellingGeneralAndAdministrative": "269527000", "netIncomeFromContinuingOperations": "-225306000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "77054564000", "longTermDebt": "32371905000", "shortTermDebt": "5475964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8049778000", "reportedCurrency": "CNY", "retainedEarnings": "-5882623000", "totalLiabilities": "54751645000", "otherCurrentAssets": "1060199000", "totalCurrentAssets": "12180331000", "currentLongTermDebt": "4807066000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2935343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64874233000", "currentAccountsPayable": "2966501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54305165000", "shortLongTermDebtTotal": "47735724000", "totalShareholderEquity": "22172987000", "capitalLeaseObligations": "10556753000", "otherCurrentLiabilities": "1277369000", "totalCurrentLiabilities": "9719834000", "otherNonCurrentLiabilities": "1685923000", "totalNonCurrentLiabilities": "45031811000", "cashAndShortTermInvestments": "8184789000", "commonStockSharesOutstanding": "183400046", "intangibleAssetsExcludingGoodwill": "8049778000", "cashAndCashEquivalentsAtCarryingValue": "8184789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225306000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CNY", "changeInInventory": "None", "operatingCashflow": "734601000", "capitalExpenditures": "1415175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1551157000", "cashflowFromInvestment": "-1406368000", "stockBasedCompensation": "63029000", "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": "874109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" ] } } }