{ "ticker": { "uuid": "37f43891-091e-41f6-a47f-d7e5aeb7ac01", "symbol": "CRWV", "name": "CoreWeave, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/37f43891-091e-41f6-a47f-d7e5aeb7ac01/", "api_url": "https://sharemaestro.com/factors/api/tickers/37f43891-091e-41f6-a47f-d7e5aeb7ac01/" }, "ticker_metadata": { "id": 5555, "uuid": "37f43891-091e-41f6-a47f-d7e5aeb7ac01", "symbol": "CRWV", "name": "CoreWeave, Inc. Class A Common Stock", "asset_type": "equity", "market_cap": 59756323000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "CoreWeave, Inc. operates a cloud platform that provides scaling, support, and acceleration for GenAI. The company is headquartered in Livingston, New Jersey.", "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": "37f43891-091e-41f6-a47f-d7e5aeb7ac01", "symbol": "CRWV", "name": "CoreWeave, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/37f43891-091e-41f6-a47f-d7e5aeb7ac01/", "api_url": "https://sharemaestro.com/factors/api/tickers/37f43891-091e-41f6-a47f-d7e5aeb7ac01/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.17, "value": 0.26, "quality": 0.73, "momentum": 0.1, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 100.39, "market_cap": 52905530000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0251, "shareholder_yield": 0.0001, "roe": -0.3346, "piotroski_f_score": 5, "momentum_12_1": -0.1856, "volatility_252d": 0.9196 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:05.964964+00:00", "batch_id": "" }, "size": { "price_close": 100.39, "market_cap": 52905530000, "market_cap_usd": 52905530000, "enterprise_value": 75253530000, "shares_outstanding": 527000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 11.1169, "ptbv_ratio": 15.4064, "ps_ratio": 8.4956, "pcf_ratio": 8.8458, "pfcf_ratio": 2.3433, "ev_ebitda": 39.9068, "ev_ebit": -600.9225, "ev_sales": 12.0843, "ev_fcf": 3.3331, "earnings_yield": null, "fcf_yield": 0.3, "price_to_sales": 8.4956, "price_to_book": 11.1169, "price_to_cashflow": 8.8458, "ebitda_to_ev": 0.0251, "sales_yield": 0.0828 }, "yield": { "dividend_yield": 0.0001, "buyback_yield": 0, "shareholder_yield": 0.0001, "debt_paydown_yield": null, "total_yield": 0.0001 }, "quality": { "gross_margin": 0.6938, "operating_margin": -0.0201, "net_margin": -0.2557, "ebitda_margin": 0.3028, "fcf_margin": 3.6256, "roe": -0.3346, "roa": -0.0287, "roic": -0.0035, "roc_greenblatt": null, "asset_turnover": 0.1121, "cash_conversion": -14.1788, "accruals_ratio": -0.1363, "sbc_to_revenue": 0.0963, "piotroski_f_score": 5, "altman_z_score": 0.3805, "earnings_stability_5y": 0.6391, "revenue_stability_5y": 1.2966, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0777, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 10.6775, "net_debt_to_ebitda": 11.8511, "debt_to_assets": 0.4565, "interest_coverage": -0.0834, "current_ratio": 0.3148, "quick_ratio": 0.3148, "net_debt": 22348000000, "local_beta": -0.0032, "volatility_252d": 0.9196, "volatility_60d": 1.7595, "max_drawdown_12m": -0.6097, "risk_adjusted_momentum": -0.2018 }, "growth": { "revenue_growth_1y": 1.2993, "revenue_growth_3y_cagr": 5.8692, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.4705, "book_value_growth_1y": null, "revenue_growth": 1.2993, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1205, "price_return_3m": 0.3754, "price_return_6m": 0.1369, "price_return_9m": 0.1268, "price_return_12m": -0.2837, "price_return_12m_ex1m": -0.1856, "momentum_6m": 0.1369, "momentum_12m": -0.2837, "momentum_12_1": -0.1856, "distance_from_52w_high": -0.4532, "distance_from_52w_low": 0.4011, "relative_strength": -0.4417 }, "raw_ttm": { "revenue_ttm": 6227368000, "gross_profit_ttm": 4320762000, "ebit_ttm": -125230000, "ebitda_ttm": 1885730000, "net_income_ttm": -1592359000, "eps_diluted_ttm": -3.0216, "operating_cash_flow_ttm": 5980883000, "capital_expenditure_ttm": 16596880000, "fcf_ttm": 22577763000, "dividends_paid_ttm": 2899000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1501165000, "cash_and_equivalents": 3021000000, "total_current_assets": 5609000000, "total_current_liabilities": 17818000000, "net_ppe": null, "total_assets": 55573000000, "total_debt": 25369000000, "total_equity": 4759000000, "net_working_capital": -7173000000, "book_value_per_share": 9.0304, "retained_earnings": -3383000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3434000000, "tangible_book_per_share": 6.5161 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 91, "rank_ptbv": 88, "rank_ps": 88, "rank_pcf": 37, "rank_ev_ebitda": 91, "rank_ev_ebit": 1, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 88, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 22, "rank_fcf_margin": 2, "rank_piotroski": 65, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 87 }, "composites": { "value_composite": 74, "quality_composite": 27, "momentum_composite": 90, "growth_composite": 12, "yield_composite": 72, "svqf_composite": 44, "vc1_composite": 89, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.4357, "os_score": 0.17, "value_percentile": 0.26, "quality_percentile": 0.73, "momentum_percentile": 0.1, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 800, "ticker_id": 5555, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:05.964964+00:00", "batch_id": "", "os_score_delta": null, "price_close": 100.39, "market_cap": 52905530000, "market_cap_usd": 52905530000, "enterprise_value": 75253530000, "shares_outstanding": 527000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 11.11694264, "ptbv_ratio": 15.40638614, "ps_ratio": 8.49564856, "pcf_ratio": 8.84577244, "pfcf_ratio": 2.34325828, "ev_ebitda": 39.90684244, "ev_ebit": -600.92254252, "ev_sales": 12.08432359, "ev_fcf": 3.33308176, "earnings_yield": null, "fcf_yield": 0.30002264, "dividend_yield": 5.48e-05, "buyback_yield": 0, "shareholder_yield": 5.48e-05, "debt_paydown_yield": null, "total_yield": 5.48e-05, "gross_margin": 0.69383438, "operating_margin": -0.02010962, "net_margin": -0.25570337, "ebitda_margin": 0.30281332, "fcf_margin": 3.62557071, "roe": -0.3345995, "roa": -0.02865346, "roic": -0.00346488, "roc_greenblatt": null, "asset_turnover": 0.11205744, "cash_conversion": -14.17881458, "accruals_ratio": -0.13627557, "sbc_to_revenue": 0.09625832, "debt_to_equity": 10.67745325, "net_debt_to_ebitda": 11.85111336, "debt_to_assets": 0.45649866, "interest_coverage": -0.08342188, "current_ratio": 0.31479403, "quick_ratio": 0.31479403, "net_debt": 22348000000, "revenue_growth_1y": 1.29930135, "revenue_growth_3y_cagr": 5.86921379, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.47053913, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.38046096, "earnings_stability_5y": 0.639085, "revenue_stability_5y": 1.296628, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12054314, "price_return_3m": 0.37539389, "price_return_6m": 0.13691959, "price_return_9m": 0.12683803, "price_return_12m": -0.28374715, "price_return_12m_ex1m": -0.18557363, "distance_from_52w_high": -0.45315394, "distance_from_52w_low": 0.40111654, "relative_strength": -0.4416882, "local_beta": -0.0032, "volatility_252d": 0.919566, "volatility_60d": 1.759481, "max_drawdown_12m": -0.60970694, "revenue_ttm": 6227368000, "gross_profit_ttm": 4320762000, "ebit_ttm": -125230000, "ebitda_ttm": 1885730000, "net_income_ttm": -1592359000, "eps_diluted_ttm": -3.02155408, "operating_cash_flow_ttm": 5980883000, "capital_expenditure_ttm": 16596880000, "fcf_ttm": 22577763000, "dividends_paid_ttm": 2899000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1501165000, "cash_and_equivalents": 3021000000, "total_current_assets": 5609000000, "total_current_liabilities": 17818000000, "net_ppe": null, "total_assets": 55573000000, "total_debt": 25369000000, "total_equity": 4759000000, "net_working_capital": -7173000000, "book_value_per_share": 9.03036053, "retained_earnings": -3383000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3434000000, "tangible_book_per_share": 6.51612903, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 91, "rank_ptbv": 88, "rank_ps": 88, "rank_pcf": 37, "rank_ev_ebitda": 91, "rank_ev_ebit": 1, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 88, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 22, "rank_fcf_margin": 2, "rank_piotroski": 65, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 87, "value_composite": 74, "quality_composite": 27, "momentum_composite": 90, "growth_composite": 12, "yield_composite": 72, "svqf_composite": 44, "vc1_composite": 89, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 100.39, "os": 0.17, "value": 0.26, "quality": 0.73, "momentum": 0.1, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0001, "roe": -0.3346, "momentum_12_1": -0.1856, "complete_fields": { "id": 800, "ticker_id": 5555, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:05.964964+00:00", "batch_id": "", "os_score_delta": null, "price_close": 100.39, "market_cap": 52905530000, "market_cap_usd": 52905530000, "enterprise_value": 75253530000, "shares_outstanding": 527000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 11.11694264, "ptbv_ratio": 15.40638614, "ps_ratio": 8.49564856, "pcf_ratio": 8.84577244, "pfcf_ratio": 2.34325828, "ev_ebitda": 39.90684244, "ev_ebit": -600.92254252, "ev_sales": 12.08432359, "ev_fcf": 3.33308176, "earnings_yield": null, "fcf_yield": 0.30002264, "dividend_yield": 5.48e-05, "buyback_yield": 0, "shareholder_yield": 5.48e-05, "debt_paydown_yield": null, "total_yield": 5.48e-05, "gross_margin": 0.69383438, "operating_margin": -0.02010962, "net_margin": -0.25570337, "ebitda_margin": 0.30281332, "fcf_margin": 3.62557071, "roe": -0.3345995, "roa": -0.02865346, "roic": -0.00346488, "roc_greenblatt": null, "asset_turnover": 0.11205744, "cash_conversion": -14.17881458, "accruals_ratio": -0.13627557, "sbc_to_revenue": 0.09625832, "debt_to_equity": 10.67745325, "net_debt_to_ebitda": 11.85111336, "debt_to_assets": 0.45649866, "interest_coverage": -0.08342188, "current_ratio": 0.31479403, "quick_ratio": 0.31479403, "net_debt": 22348000000, "revenue_growth_1y": 1.29930135, "revenue_growth_3y_cagr": 5.86921379, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.47053913, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.38046096, "earnings_stability_5y": 0.639085, "revenue_stability_5y": 1.296628, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12054314, "price_return_3m": 0.37539389, "price_return_6m": 0.13691959, "price_return_9m": 0.12683803, "price_return_12m": -0.28374715, "price_return_12m_ex1m": -0.18557363, "distance_from_52w_high": -0.45315394, "distance_from_52w_low": 0.40111654, "relative_strength": -0.4416882, "local_beta": -0.0032, "volatility_252d": 0.919566, "volatility_60d": 1.759481, "max_drawdown_12m": -0.60970694, "revenue_ttm": 6227368000, "gross_profit_ttm": 4320762000, "ebit_ttm": -125230000, "ebitda_ttm": 1885730000, "net_income_ttm": -1592359000, "eps_diluted_ttm": -3.02155408, "operating_cash_flow_ttm": 5980883000, "capital_expenditure_ttm": 16596880000, "fcf_ttm": 22577763000, "dividends_paid_ttm": 2899000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1501165000, "cash_and_equivalents": 3021000000, "total_current_assets": 5609000000, "total_current_liabilities": 17818000000, "net_ppe": null, "total_assets": 55573000000, "total_debt": 25369000000, "total_equity": 4759000000, "net_working_capital": -7173000000, "book_value_per_share": 9.03036053, "retained_earnings": -3383000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3434000000, "tangible_book_per_share": 6.51612903, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 91, "rank_ptbv": 88, "rank_ps": 88, "rank_pcf": 37, "rank_ev_ebitda": 91, "rank_ev_ebit": 1, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 88, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 22, "rank_fcf_margin": 2, "rank_piotroski": 65, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 87, "value_composite": 74, "quality_composite": 27, "momentum_composite": 90, "growth_composite": 12, "yield_composite": 72, "svqf_composite": 44, "vc1_composite": 89, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 5131000000, "cost_of_revenue": 1453000000, "gross_profit": 3678000000, "ebit": 14000000, "ebitda": 2468000000, "pretax_income": -1215000000, "tax_provision": -48000000, "net_income": -1167000000, "net_income_to_common": -1167000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3946000000, "total_current_assets": 7488000000, "total_assets": 49302000000, "short_term_debt": 7173000000, "long_term_debt": 14665000000, "total_debt": 21838000000, "total_liabilities": 45967000000, "total_equity": 3335000000, "shares_outstanding": 436000000, "goodwill_and_intangibles": 1336000000 }, "cash_flow": { "operating_cash_flow": 3058000000, "capital_expenditure": 10309000000, "free_cash_flow": 13367000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51161, "ticker_id": 5555, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14000000", "ebitda": "2468000000", "netIncome": "-1167000000", "grossProfit": "3678000000", "depreciation": "None", "totalRevenue": "5131000000", "costOfRevenue": "1453000000", "interestIncome": "None", "incomeBeforeTax": "-1215000000", "interestExpense": "1229000000", "operatingIncome": "-46000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-48000000", "reportedCurrency": "USD", "netInterestIncome": "-1229000000", "nonInterestIncome": "None", "operatingExpenses": "3724000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1453000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2454000000", "sellingGeneralAndAdministrative": "651000000", "netIncomeFromContinuingOperations": "-1167000000" }, "balance": { "goodwill": "1101000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "49302000000", "longTermDebt": "14665000000", "shortTermDebt": "7173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "235000000", "reportedCurrency": "USD", "retainedEarnings": "-2643000000", "totalLiabilities": "45967000000", "otherCurrentAssets": "339000000", "totalCurrentAssets": "7488000000", "currentLongTermDebt": "6708000000", "longTermInvestments": "117000000", "shortTermInvestments": "34000000", "currentNetReceivables": "3169000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41814000000", "currentAccountsPayable": "1623000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15157000000", "totalShareholderEquity": "3335000000", "capitalLeaseObligations": "8449000000", "otherCurrentLiabilities": "5935000000", "totalCurrentLiabilities": "16440000000", "otherNonCurrentLiabilities": "286000000", "totalNonCurrentLiabilities": "29527000000", "cashAndShortTermInvestments": "3946000000", "commonStockSharesOutstanding": "436000000", "intangibleAssetsExcludingGoodwill": "235000000", "cashAndCashEquivalentsAtCarryingValue": "3946000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1167000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3058000000", "capitalExpenditures": "10309000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9308000000", "cashflowFromInvestment": "-10271000000", "stockBasedCompensation": "630000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2454000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5131000000, "cost_of_revenue": 1453000000, "gross_profit": 3678000000, "research_and_development": null, "selling_general_admin": 651000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14000000, "depreciation_amortisation": 2454000000, "ebitda": 2468000000, "interest_expense": 1229000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1215000000, "tax_provision": -48000000, "effective_tax_rate": null, "net_income": -1167000000, "net_income_continuing_ops": -1167000000, "net_income_to_common": -1167000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3946000000, "short_term_investments": 34000000, "net_receivables": 3169000000, "inventory": null, "other_current_assets": null, "total_current_assets": 7488000000, "net_ppe": null, "goodwill": 1101000000, "intangible_assets": 235000000, "goodwill_and_intangibles": 1336000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41814000000, "total_assets": 49302000000, "short_term_debt": 7173000000, "accounts_payable": 1623000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16440000000, "long_term_debt": 14665000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29527000000, "total_liabilities": 45967000000, "total_debt": 21838000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2643000000, "total_equity": 3335000000, "shares_outstanding": 436000000, "operating_cash_flow": 3058000000, "stock_based_compensation": 630000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10309000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10271000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9308000000, "free_cash_flow": 13367000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14000000", "ebitda": "2468000000", "netIncome": "-1167000000", "grossProfit": "3678000000", "depreciation": "None", "totalRevenue": "5131000000", "costOfRevenue": "1453000000", "interestIncome": "None", "incomeBeforeTax": "-1215000000", "interestExpense": "1229000000", "operatingIncome": "-46000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-48000000", "reportedCurrency": "USD", "netInterestIncome": "-1229000000", "nonInterestIncome": "None", "operatingExpenses": "3724000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1453000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2454000000", "sellingGeneralAndAdministrative": "651000000", "netIncomeFromContinuingOperations": "-1167000000" }, "balance": { "goodwill": "1101000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "49302000000", "longTermDebt": "14665000000", "shortTermDebt": "7173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "235000000", "reportedCurrency": "USD", "retainedEarnings": "-2643000000", "totalLiabilities": "45967000000", "otherCurrentAssets": "339000000", "totalCurrentAssets": "7488000000", "currentLongTermDebt": "6708000000", "longTermInvestments": "117000000", "shortTermInvestments": "34000000", "currentNetReceivables": "3169000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41814000000", "currentAccountsPayable": "1623000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15157000000", "totalShareholderEquity": "3335000000", "capitalLeaseObligations": "8449000000", "otherCurrentLiabilities": "5935000000", "totalCurrentLiabilities": "16440000000", "otherNonCurrentLiabilities": "286000000", "totalNonCurrentLiabilities": "29527000000", "cashAndShortTermInvestments": "3946000000", "commonStockSharesOutstanding": "436000000", "intangibleAssetsExcludingGoodwill": "235000000", "cashAndCashEquivalentsAtCarryingValue": "3946000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1167000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3058000000", "capitalExpenditures": "10309000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9308000000", "cashflowFromInvestment": "-10271000000", "stockBasedCompensation": "630000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2454000000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 1915426000, "cost_of_revenue": 493350000, "gross_profit": 1422076000, "ebit": -383377000, "ebitda": 480036000, "pretax_income": -744201000, "tax_provision": 119247000, "net_income": -863448000, "net_income_to_common": -863448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1361083000, "total_current_assets": 1916249000, "total_assets": 17832599000, "short_term_debt": 2739330000, "long_term_debt": 5457915000, "total_debt": 8197245000, "total_liabilities": 18246197000, "total_equity": -413598000, "shares_outstanding": 404407000, "goodwill_and_intangibles": 24453000 }, "cash_flow": { "operating_cash_flow": 2749168000, "capital_expenditure": 8702078000, "free_cash_flow": 11451246000, "dividends_paid": 57745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51166, "ticker_id": 5555, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-383377000", "ebitda": "480036000", "netIncome": "-863448000", "grossProfit": "1422076000", "depreciation": "None", "totalRevenue": "1915426000", "costOfRevenue": "493350000", "interestIncome": "None", "incomeBeforeTax": "-744201000", "interestExpense": "360824000", "operatingIncome": "324358000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "119247000", "reportedCurrency": "USD", "netInterestIncome": "-360824000", "nonInterestIncome": "None", "operatingExpenses": "1097718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "863413000", "sellingGeneralAndAdministrative": "118644000", "netIncomeFromContinuingOperations": "-863448000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "17832599000", "longTermDebt": "5457915000", "shortTermDebt": "2739330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4909000", "reportedCurrency": "USD", "retainedEarnings": "-1476235000", "totalLiabilities": "18246197000", "otherCurrentAssets": "129495000", "totalCurrentAssets": "1916249000", "currentLongTermDebt": "2468425000", "longTermInvestments": "102220000", "shortTermInvestments": "0", "currentNetReceivables": "425671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15916350000", "currentAccountsPayable": "868259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10620277000", "totalShareholderEquity": "-413598000", "capitalLeaseObligations": "2693937000", "otherCurrentLiabilities": "586065000", "totalCurrentLiabilities": "4962581000", "otherNonCurrentLiabilities": "36260000", "totalNonCurrentLiabilities": "13283616000", "cashAndShortTermInvestments": "1361083000", "commonStockSharesOutstanding": "404407000", "intangibleAssetsExcludingGoodwill": "4909000", "cashAndCashEquivalentsAtCarryingValue": "1361083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-863448000", "profitLoss": "None", "dividendPayout": "57745000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2749168000", "capitalExpenditures": "8702078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7464648000", "cashflowFromInvestment": "-8658058000", "stockBasedCompensation": "31487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "863413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1915426000, "cost_of_revenue": 493350000, "gross_profit": 1422076000, "research_and_development": null, "selling_general_admin": 118644000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -383377000, "depreciation_amortisation": 863413000, "ebitda": 480036000, "interest_expense": 360824000, "interest_income": null, "other_non_operating": null, "pretax_income": -744201000, "tax_provision": 119247000, "effective_tax_rate": null, "net_income": -863448000, "net_income_continuing_ops": -863448000, "net_income_to_common": -863448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1361083000, "short_term_investments": 0, "net_receivables": 425671000, "inventory": null, "other_current_assets": null, "total_current_assets": 1916249000, "net_ppe": null, "goodwill": 19544000, "intangible_assets": 4909000, "goodwill_and_intangibles": 24453000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15916350000, "total_assets": 17832599000, "short_term_debt": 2739330000, "accounts_payable": 868259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4962581000, "long_term_debt": 5457915000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13283616000, "total_liabilities": 18246197000, "total_debt": 8197245000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1476235000, "total_equity": -413598000, "shares_outstanding": 404407000, "operating_cash_flow": 2749168000, "stock_based_compensation": 31487000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8702078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8658058000, "dividends_paid": 57745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7464648000, "free_cash_flow": 11451246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-383377000", "ebitda": "480036000", "netIncome": "-863448000", "grossProfit": "1422076000", "depreciation": "None", "totalRevenue": "1915426000", "costOfRevenue": "493350000", "interestIncome": "None", "incomeBeforeTax": "-744201000", "interestExpense": "360824000", "operatingIncome": "324358000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "119247000", "reportedCurrency": "USD", "netInterestIncome": "-360824000", "nonInterestIncome": "None", "operatingExpenses": "1097718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "863413000", "sellingGeneralAndAdministrative": "118644000", "netIncomeFromContinuingOperations": "-863448000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "17832599000", "longTermDebt": "5457915000", "shortTermDebt": "2739330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4909000", "reportedCurrency": "USD", "retainedEarnings": "-1476235000", "totalLiabilities": "18246197000", "otherCurrentAssets": "129495000", "totalCurrentAssets": "1916249000", "currentLongTermDebt": "2468425000", "longTermInvestments": "102220000", "shortTermInvestments": "0", "currentNetReceivables": "425671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15916350000", "currentAccountsPayable": "868259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10620277000", "totalShareholderEquity": "-413598000", "capitalLeaseObligations": "2693937000", "otherCurrentLiabilities": "586065000", "totalCurrentLiabilities": "4962581000", "otherNonCurrentLiabilities": "36260000", "totalNonCurrentLiabilities": "13283616000", "cashAndShortTermInvestments": "1361083000", "commonStockSharesOutstanding": "404407000", "intangibleAssetsExcludingGoodwill": "4909000", "cashAndCashEquivalentsAtCarryingValue": "1361083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-863448000", "profitLoss": "None", "dividendPayout": "57745000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2749168000", "capitalExpenditures": "8702078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7464648000", "cashflowFromInvestment": "-8658058000", "stockBasedCompensation": "31487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "863413000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 228943000, "cost_of_revenue": 68780000, "gross_profit": 160163000, "ebit": -529643000, "ebitda": -426433000, "pretax_income": -558047000, "tax_provision": 35701000, "net_income": -593748000, "net_income_to_common": -593748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217147000, "total_current_assets": 501992000, "total_assets": 4976975000, "short_term_debt": 215188000, "long_term_debt": 1351389000, "total_debt": 1566577000, "total_liabilities": 5573566000, "total_equity": -596591000, "shares_outstanding": 403727000, "goodwill_and_intangibles": 26547000 }, "cash_flow": { "operating_cash_flow": 1832650000, "capital_expenditure": 2943130000, "free_cash_flow": 4775780000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51171, "ticker_id": 5555, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-529643000", "ebitda": "-426433000", "netIncome": "-593748000", "grossProfit": "160163000", "depreciation": "None", "totalRevenue": "228943000", "costOfRevenue": "68780000", "interestIncome": "None", "incomeBeforeTax": "-558047000", "interestExpense": "28404000", "operatingIncome": "-14451000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35701000", "reportedCurrency": "USD", "netInterestIncome": "-28404000", "nonInterestIncome": "None", "operatingExpenses": "174614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103210000", "sellingGeneralAndAdministrative": "29842000", "netIncomeFromContinuingOperations": "-593748000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "4976975000", "longTermDebt": "1351389000", "shortTermDebt": "215188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7003000", "reportedCurrency": "USD", "retainedEarnings": "-612787000", "totalLiabilities": "5573566000", "otherCurrentAssets": "99451000", "totalCurrentAssets": "501992000", "currentLongTermDebt": "171865000", "longTermInvestments": "42087000", "shortTermInvestments": "2368000", "currentNetReceivables": "183026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4474983000", "currentAccountsPayable": "455563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1999740000", "totalShareholderEquity": "-596591000", "capitalLeaseObligations": "476486000", "otherCurrentLiabilities": "77879000", "totalCurrentLiabilities": "998461000", "otherNonCurrentLiabilities": "7496000", "totalNonCurrentLiabilities": "4575105000", "cashAndShortTermInvestments": "217147000", "commonStockSharesOutstanding": "403727000", "intangibleAssetsExcludingGoodwill": "7003000", "cashAndCashEquivalentsAtCarryingValue": "217147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-593748000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1832650000", "capitalExpenditures": "2943130000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1787751000", "cashflowFromInvestment": "-3147710000", "stockBasedCompensation": "15154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228943000, "cost_of_revenue": 68780000, "gross_profit": 160163000, "research_and_development": null, "selling_general_admin": 29842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -529643000, "depreciation_amortisation": 103210000, "ebitda": -426433000, "interest_expense": 28404000, "interest_income": null, "other_non_operating": null, "pretax_income": -558047000, "tax_provision": 35701000, "effective_tax_rate": null, "net_income": -593748000, "net_income_continuing_ops": -593748000, "net_income_to_common": -593748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217147000, "short_term_investments": 2368000, "net_receivables": 183026000, "inventory": null, "other_current_assets": null, "total_current_assets": 501992000, "net_ppe": null, "goodwill": 19544000, "intangible_assets": 7003000, "goodwill_and_intangibles": 26547000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4474983000, "total_assets": 4976975000, "short_term_debt": 215188000, "accounts_payable": 455563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 998461000, "long_term_debt": 1351389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4575105000, "total_liabilities": 5573566000, "total_debt": 1566577000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -612787000, "total_equity": -596591000, "shares_outstanding": 403727000, "operating_cash_flow": 1832650000, "stock_based_compensation": 15154000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2943130000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3147710000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1787751000, "free_cash_flow": 4775780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-529643000", "ebitda": "-426433000", "netIncome": "-593748000", "grossProfit": "160163000", "depreciation": "None", "totalRevenue": "228943000", "costOfRevenue": "68780000", "interestIncome": "None", "incomeBeforeTax": "-558047000", "interestExpense": "28404000", "operatingIncome": "-14451000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35701000", "reportedCurrency": "USD", "netInterestIncome": "-28404000", "nonInterestIncome": "None", "operatingExpenses": "174614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103210000", "sellingGeneralAndAdministrative": "29842000", "netIncomeFromContinuingOperations": "-593748000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "4976975000", "longTermDebt": "1351389000", "shortTermDebt": "215188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7003000", "reportedCurrency": "USD", "retainedEarnings": "-612787000", "totalLiabilities": "5573566000", "otherCurrentAssets": "99451000", "totalCurrentAssets": "501992000", "currentLongTermDebt": "171865000", "longTermInvestments": "42087000", "shortTermInvestments": "2368000", "currentNetReceivables": "183026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4474983000", "currentAccountsPayable": "455563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1999740000", "totalShareholderEquity": "-596591000", "capitalLeaseObligations": "476486000", "otherCurrentLiabilities": "77879000", "totalCurrentLiabilities": "998461000", "otherNonCurrentLiabilities": "7496000", "totalNonCurrentLiabilities": "4575105000", "cashAndShortTermInvestments": "217147000", "commonStockSharesOutstanding": "403727000", "intangibleAssetsExcludingGoodwill": "7003000", "cashAndCashEquivalentsAtCarryingValue": "217147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-593748000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1832650000", "capitalExpenditures": "2943130000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1787751000", "cashflowFromInvestment": "-3147710000", "stockBasedCompensation": "15154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103210000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 15830000, "cost_of_revenue": 12122000, "gross_profit": 3708000, "ebit": -25572000, "ebitda": -13877000, "pretax_income": -35016000, "tax_provision": -4150000, "net_income": -31055000, "net_income_to_common": -31055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 403727000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 910000, "capital_expenditure": 72404000, "free_cash_flow": 73314000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51172, "ticker_id": 5555, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25572000", "ebitda": "-13877000", "netIncome": "-31055000", "grossProfit": "3708000", "depreciation": "None", "totalRevenue": "15830000", "costOfRevenue": "12122000", "interestIncome": "None", "incomeBeforeTax": "-35016000", "interestExpense": "9444000", "operatingIncome": "-22880000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-4150000", "reportedCurrency": "USD", "netInterestIncome": "-9444000", "nonInterestIncome": "None", "operatingExpenses": "26588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11695000", "sellingGeneralAndAdministrative": "6001000", "netIncomeFromContinuingOperations": "-30866000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "403727000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30866000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "910000", "capitalExpenditures": "72404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81454000", "cashflowFromInvestment": "-79183000", "stockBasedCompensation": "1490000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15830000, "cost_of_revenue": 12122000, "gross_profit": 3708000, "research_and_development": null, "selling_general_admin": 6001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25572000, "depreciation_amortisation": 11695000, "ebitda": -13877000, "interest_expense": 9444000, "interest_income": null, "other_non_operating": null, "pretax_income": -35016000, "tax_provision": -4150000, "effective_tax_rate": null, "net_income": -31055000, "net_income_continuing_ops": -30866000, "net_income_to_common": -31055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 403727000, "operating_cash_flow": 910000, "stock_based_compensation": 1490000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72404000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79183000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81454000, "free_cash_flow": 73314000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25572000", "ebitda": "-13877000", "netIncome": "-31055000", "grossProfit": "3708000", "depreciation": "None", "totalRevenue": "15830000", "costOfRevenue": "12122000", "interestIncome": "None", "incomeBeforeTax": "-35016000", "interestExpense": "9444000", "operatingIncome": "-22880000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-4150000", "reportedCurrency": "USD", "netInterestIncome": "-9444000", "nonInterestIncome": "None", "operatingExpenses": "26588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11695000", "sellingGeneralAndAdministrative": "6001000", "netIncomeFromContinuingOperations": "-30866000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "403727000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30866000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "910000", "capitalExpenditures": "72404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81454000", "cashflowFromInvestment": "-79183000", "stockBasedCompensation": "1490000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11695000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 2078000000, "cost_of_revenue": 716000000, "gross_profit": 1362000000, "ebit": -144000000, "ebitda": -144000000, "pretax_income": -656000000, "tax_provision": 84000000, "net_income": -740000000, "net_income_to_common": -740000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3021000000, "total_current_assets": 5609000000, "total_assets": 55573000000, "short_term_debt": 8057000000, "long_term_debt": 17312000000, "total_debt": 25369000000, "total_liabilities": 50814000000, "total_equity": 4759000000, "shares_outstanding": 527000000, "goodwill_and_intangibles": 1325000000 }, "cash_flow": { "operating_cash_flow": 2984000000, "capital_expenditure": 7695000000, "free_cash_flow": 10679000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51159, "ticker_id": 5555, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-144000000", "netIncome": "-740000000", "grossProfit": "1362000000", "depreciation": "None", "totalRevenue": "2078000000", "costOfRevenue": "716000000", "interestIncome": "None", "incomeBeforeTax": "-656000000", "interestExpense": "536000000", "operatingIncome": "-144000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-536000000", "nonInterestIncome": "None", "operatingExpenses": "1506000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "164000000", "netIncomeFromContinuingOperations": "-740000000" }, "balance": { "goodwill": "1101000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "55573000000", "longTermDebt": "17312000000", "shortTermDebt": "8057000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "224000000", "reportedCurrency": "USD", "retainedEarnings": "-3383000000", "totalLiabilities": "50814000000", "otherCurrentAssets": "446000000", "totalCurrentAssets": "5609000000", "currentLongTermDebt": "7547000000", "longTermInvestments": "None", "shortTermInvestments": "22000000", "currentNetReceivables": "2120000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49964000000", "currentAccountsPayable": "3371000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17835000000", "totalShareholderEquity": "4759000000", "capitalLeaseObligations": "10288000000", "otherCurrentLiabilities": "4260000000", "totalCurrentLiabilities": "17818000000", "otherNonCurrentLiabilities": "319000000", "totalNonCurrentLiabilities": "32996000000", "cashAndShortTermInvestments": "3021000000", "commonStockSharesOutstanding": "527000000", "intangibleAssetsExcludingGoodwill": "224000000", "cashAndCashEquivalentsAtCarryingValue": "3021000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-740000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2984000000", "capitalExpenditures": "7695000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3914000000", "cashflowFromInvestment": "-7708000000", "stockBasedCompensation": "153000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1147000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2078000000, "cost_of_revenue": 716000000, "gross_profit": 1362000000, "research_and_development": null, "selling_general_admin": 164000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -144000000, "depreciation_amortisation": null, "ebitda": -144000000, "interest_expense": 536000000, "interest_income": null, "other_non_operating": null, "pretax_income": -656000000, "tax_provision": 84000000, "effective_tax_rate": null, "net_income": -740000000, "net_income_continuing_ops": -740000000, "net_income_to_common": -740000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3021000000, "short_term_investments": 22000000, "net_receivables": 2120000000, "inventory": null, "other_current_assets": null, "total_current_assets": 5609000000, "net_ppe": null, "goodwill": 1101000000, "intangible_assets": 224000000, "goodwill_and_intangibles": 1325000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49964000000, "total_assets": 55573000000, "short_term_debt": 8057000000, "accounts_payable": 3371000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17818000000, "long_term_debt": 17312000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32996000000, "total_liabilities": 50814000000, "total_debt": 25369000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3383000000, "total_equity": 4759000000, "shares_outstanding": 527000000, "operating_cash_flow": 2984000000, "stock_based_compensation": 153000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7695000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7708000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3914000000, "free_cash_flow": 10679000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-144000000", "netIncome": "-740000000", "grossProfit": "1362000000", "depreciation": "None", "totalRevenue": "2078000000", "costOfRevenue": "716000000", "interestIncome": "None", "incomeBeforeTax": "-656000000", "interestExpense": "536000000", "operatingIncome": "-144000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-536000000", "nonInterestIncome": "None", "operatingExpenses": "1506000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "164000000", "netIncomeFromContinuingOperations": "-740000000" }, "balance": { "goodwill": "1101000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "55573000000", "longTermDebt": "17312000000", "shortTermDebt": "8057000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "224000000", "reportedCurrency": "USD", "retainedEarnings": "-3383000000", "totalLiabilities": "50814000000", "otherCurrentAssets": "446000000", "totalCurrentAssets": "5609000000", "currentLongTermDebt": "7547000000", "longTermInvestments": "None", "shortTermInvestments": "22000000", "currentNetReceivables": "2120000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49964000000", "currentAccountsPayable": "3371000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17835000000", "totalShareholderEquity": "4759000000", "capitalLeaseObligations": "10288000000", "otherCurrentLiabilities": "4260000000", "totalCurrentLiabilities": "17818000000", "otherNonCurrentLiabilities": "319000000", "totalNonCurrentLiabilities": "32996000000", "cashAndShortTermInvestments": "3021000000", "commonStockSharesOutstanding": "527000000", "intangibleAssetsExcludingGoodwill": "224000000", "cashAndCashEquivalentsAtCarryingValue": "3021000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-740000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2984000000", "capitalExpenditures": "7695000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3914000000", "cashflowFromInvestment": "-7708000000", "stockBasedCompensation": "153000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1147000000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 1571904000, "cost_of_revenue": 509115000, "gross_profit": 1062789000, "ebit": -79213000, "ebitda": 741787000, "pretax_income": -466857000, "tax_provision": -15131000, "net_income": -451726000, "net_income_to_common": -451726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3946000000, "total_current_assets": 7488000000, "total_assets": 49302000000, "short_term_debt": 7173000000, "long_term_debt": 14665000000, "total_debt": 21838000000, "total_liabilities": 45967000000, "total_equity": 3335000000, "shares_outstanding": 436000000, "goodwill_and_intangibles": 1336000000 }, "cash_flow": { "operating_cash_flow": 1559000000, "capital_expenditure": 4060000000, "free_cash_flow": 5619000000, "dividends_paid": 307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51160, "ticker_id": 5555, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79213000", "ebitda": "741787000", "netIncome": "-451726000", "grossProfit": "1062789000", "depreciation": "None", "totalRevenue": "1571904000", "costOfRevenue": "509115000", "interestIncome": "None", "incomeBeforeTax": "-466857000", "interestExpense": "387644000", "operatingIncome": "-89589000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15131000", "reportedCurrency": "USD", "netInterestIncome": "-387644000", "nonInterestIncome": "None", "operatingExpenses": "1152378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "821000000", "sellingGeneralAndAdministrative": "150165000", "netIncomeFromContinuingOperations": "-451726000" }, "balance": { "goodwill": "1101000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "49302000000", "longTermDebt": "14665000000", "shortTermDebt": "7173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "235000000", "reportedCurrency": "USD", "retainedEarnings": "-2643000000", "totalLiabilities": "45967000000", "otherCurrentAssets": "339000000", "totalCurrentAssets": "7488000000", "currentLongTermDebt": "6708000000", "longTermInvestments": "117000000", "shortTermInvestments": "34000000", "currentNetReceivables": "3169000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41814000000", "currentAccountsPayable": "1623000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15157000000", "totalShareholderEquity": "3335000000", "capitalLeaseObligations": "8449000000", "otherCurrentLiabilities": "5935000000", "totalCurrentLiabilities": "16440000000", "otherNonCurrentLiabilities": "286000000", "totalNonCurrentLiabilities": "29527000000", "cashAndShortTermInvestments": "3946000000", "commonStockSharesOutstanding": "436000000", "intangibleAssetsExcludingGoodwill": "235000000", "cashAndCashEquivalentsAtCarryingValue": "3946000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-452000000", "profitLoss": "None", "dividendPayout": "307000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1559000000", "capitalExpenditures": "4060000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3528894000", "cashflowFromInvestment": "-3926000000", "stockBasedCompensation": "157000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "821000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1571904000, "cost_of_revenue": 509115000, "gross_profit": 1062789000, "research_and_development": null, "selling_general_admin": 150165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79213000, "depreciation_amortisation": 821000000, "ebitda": 741787000, "interest_expense": 387644000, "interest_income": null, "other_non_operating": null, "pretax_income": -466857000, "tax_provision": -15131000, "effective_tax_rate": null, "net_income": -451726000, "net_income_continuing_ops": -451726000, "net_income_to_common": -451726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3946000000, "short_term_investments": 34000000, "net_receivables": 3169000000, "inventory": null, "other_current_assets": null, "total_current_assets": 7488000000, "net_ppe": null, "goodwill": 1101000000, "intangible_assets": 235000000, "goodwill_and_intangibles": 1336000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41814000000, "total_assets": 49302000000, "short_term_debt": 7173000000, "accounts_payable": 1623000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16440000000, "long_term_debt": 14665000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29527000000, "total_liabilities": 45967000000, "total_debt": 21838000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2643000000, "total_equity": 3335000000, "shares_outstanding": 436000000, "operating_cash_flow": 1559000000, "stock_based_compensation": 157000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4060000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3926000000, "dividends_paid": 307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3528894000, "free_cash_flow": 5619000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79213000", "ebitda": "741787000", "netIncome": "-451726000", "grossProfit": "1062789000", "depreciation": "None", "totalRevenue": "1571904000", "costOfRevenue": "509115000", "interestIncome": "None", "incomeBeforeTax": "-466857000", "interestExpense": "387644000", "operatingIncome": "-89589000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15131000", "reportedCurrency": "USD", "netInterestIncome": "-387644000", "nonInterestIncome": "None", "operatingExpenses": "1152378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "821000000", "sellingGeneralAndAdministrative": "150165000", "netIncomeFromContinuingOperations": "-451726000" }, "balance": { "goodwill": "1101000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "49302000000", "longTermDebt": "14665000000", "shortTermDebt": "7173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "235000000", "reportedCurrency": "USD", "retainedEarnings": "-2643000000", "totalLiabilities": "45967000000", "otherCurrentAssets": "339000000", "totalCurrentAssets": "7488000000", "currentLongTermDebt": "6708000000", "longTermInvestments": "117000000", "shortTermInvestments": "34000000", "currentNetReceivables": "3169000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41814000000", "currentAccountsPayable": "1623000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15157000000", "totalShareholderEquity": "3335000000", "capitalLeaseObligations": "8449000000", "otherCurrentLiabilities": "5935000000", "totalCurrentLiabilities": "16440000000", "otherNonCurrentLiabilities": "286000000", "totalNonCurrentLiabilities": "29527000000", "cashAndShortTermInvestments": "3946000000", "commonStockSharesOutstanding": "436000000", "intangibleAssetsExcludingGoodwill": "235000000", "cashAndCashEquivalentsAtCarryingValue": "3946000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-452000000", "profitLoss": "None", "dividendPayout": "307000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1559000000", "capitalExpenditures": "4060000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3528894000", "cashflowFromInvestment": "-3926000000", "stockBasedCompensation": "157000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "821000000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 1364676000, "cost_of_revenue": 368824000, "gross_profit": 995852000, "ebit": 73751000, "ebitda": 704230000, "pretax_income": -236804000, "tax_provision": -126680000, "net_income": -110124000, "net_income_to_common": -110124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1894399000, "total_current_assets": 4731283000, "total_assets": 32910498000, "short_term_debt": 4106639000, "long_term_debt": 10322757000, "total_debt": 14429396000, "total_liabilities": 29032484000, "total_equity": 3878014000, "shares_outstanding": 497886000, "goodwill_and_intangibles": 1029980000 }, "cash_flow": { "operating_cash_flow": 1689134000, "capital_expenditure": 2388888000, "free_cash_flow": 4078022000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51162, "ticker_id": 5555, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73751000", "ebitda": "704230000", "netIncome": "-110124000", "grossProfit": "995852000", "depreciation": "None", "totalRevenue": "1364676000", "costOfRevenue": "368824000", "interestIncome": "None", "incomeBeforeTax": "-236804000", "interestExpense": "310555000", "operatingIncome": "51850000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-126680000", "reportedCurrency": "USD", "netInterestIncome": "-310555000", "nonInterestIncome": "None", "operatingExpenses": "944002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "630479000", "sellingGeneralAndAdministrative": "151878000", "netIncomeFromContinuingOperations": "-110124000" }, "balance": { "goodwill": "829979000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "32910498000", "longTermDebt": "10322757000", "shortTermDebt": "4106639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "200001000", "reportedCurrency": "USD", "retainedEarnings": "-2191509000", "totalLiabilities": "29032484000", "otherCurrentAssets": "1130206000", "totalCurrentAssets": "4731283000", "currentLongTermDebt": "3712177000", "longTermInvestments": "112445000", "shortTermInvestments": "47449000", "currentNetReceivables": "1659229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28179215000", "currentAccountsPayable": "1156978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18808277000", "totalShareholderEquity": "3878014000", "capitalLeaseObligations": "4773343000", "otherCurrentLiabilities": "4451255000", "totalCurrentLiabilities": "9714872000", "otherNonCurrentLiabilities": "268409000", "totalNonCurrentLiabilities": "19317612000", "cashAndShortTermInvestments": "1894399000", "commonStockSharesOutstanding": "497886000", "intangibleAssetsExcludingGoodwill": "200001000", "cashAndCashEquivalentsAtCarryingValue": "1894399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110124000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1689134000", "capitalExpenditures": "2388888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1696060000", "cashflowFromInvestment": "-2470086000", "stockBasedCompensation": "144431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "630479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1364676000, "cost_of_revenue": 368824000, "gross_profit": 995852000, "research_and_development": null, "selling_general_admin": 151878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73751000, "depreciation_amortisation": 630479000, "ebitda": 704230000, "interest_expense": 310555000, "interest_income": null, "other_non_operating": null, "pretax_income": -236804000, "tax_provision": -126680000, "effective_tax_rate": null, "net_income": -110124000, "net_income_continuing_ops": -110124000, "net_income_to_common": -110124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1894399000, "short_term_investments": 47449000, "net_receivables": 1659229000, "inventory": null, "other_current_assets": null, "total_current_assets": 4731283000, "net_ppe": null, "goodwill": 829979000, "intangible_assets": 200001000, "goodwill_and_intangibles": 1029980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28179215000, "total_assets": 32910498000, "short_term_debt": 4106639000, "accounts_payable": 1156978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9714872000, "long_term_debt": 10322757000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19317612000, "total_liabilities": 29032484000, "total_debt": 14429396000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2191509000, "total_equity": 3878014000, "shares_outstanding": 497886000, "operating_cash_flow": 1689134000, "stock_based_compensation": 144431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2388888000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2470086000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1696060000, "free_cash_flow": 4078022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73751000", "ebitda": "704230000", "netIncome": "-110124000", "grossProfit": "995852000", "depreciation": "None", "totalRevenue": "1364676000", "costOfRevenue": "368824000", "interestIncome": "None", "incomeBeforeTax": "-236804000", "interestExpense": "310555000", "operatingIncome": "51850000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-126680000", "reportedCurrency": "USD", "netInterestIncome": "-310555000", "nonInterestIncome": "None", "operatingExpenses": "944002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "630479000", "sellingGeneralAndAdministrative": "151878000", "netIncomeFromContinuingOperations": "-110124000" }, "balance": { "goodwill": "829979000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "32910498000", "longTermDebt": "10322757000", "shortTermDebt": "4106639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "200001000", "reportedCurrency": "USD", "retainedEarnings": "-2191509000", "totalLiabilities": "29032484000", "otherCurrentAssets": "1130206000", "totalCurrentAssets": "4731283000", "currentLongTermDebt": "3712177000", "longTermInvestments": "112445000", "shortTermInvestments": "47449000", "currentNetReceivables": "1659229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28179215000", "currentAccountsPayable": "1156978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18808277000", "totalShareholderEquity": "3878014000", "capitalLeaseObligations": "4773343000", "otherCurrentLiabilities": "4451255000", "totalCurrentLiabilities": "9714872000", "otherNonCurrentLiabilities": "268409000", "totalNonCurrentLiabilities": "19317612000", "cashAndShortTermInvestments": "1894399000", "commonStockSharesOutstanding": "497886000", "intangibleAssetsExcludingGoodwill": "200001000", "cashAndCashEquivalentsAtCarryingValue": "1894399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110124000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1689134000", "capitalExpenditures": "2388888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1696060000", "cashflowFromInvestment": "-2470086000", "stockBasedCompensation": "144431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "630479000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 1212788000, "cost_of_revenue": 312667000, "gross_profit": 900121000, "ebit": 24232000, "ebitda": 583713000, "pretax_income": -242734000, "tax_provision": 47775000, "net_income": -290509000, "net_income_to_common": -290509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1152883000, "total_current_assets": 3945983000, "total_assets": 26241363000, "short_term_debt": 3967140000, "long_term_debt": 7423837000, "total_debt": 11390977000, "total_liabilities": 22420557000, "total_equity": 3820806000, "shares_outstanding": 486591000, "goodwill_and_intangibles": 1018865000 }, "cash_flow": { "operating_cash_flow": -251251000, "capital_expenditure": 2452992000, "free_cash_flow": 2201741000, "dividends_paid": 2592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51163, "ticker_id": 5555, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24232000", "ebitda": "583713000", "netIncome": "-290509000", "grossProfit": "900121000", "depreciation": "None", "totalRevenue": "1212788000", "costOfRevenue": "312667000", "interestIncome": "None", "incomeBeforeTax": "-242734000", "interestExpense": "266966000", "operatingIncome": "19209000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "47775000", "reportedCurrency": "USD", "netInterestIncome": "-266966000", "nonInterestIncome": "None", "operatingExpenses": "880912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "559481000", "sellingGeneralAndAdministrative": "174200000", "netIncomeFromContinuingOperations": "-290509000" }, "balance": { "goodwill": "812970000", "inventory": "None", "commonStock": "1163161000", "currentDebt": "None", "investments": "None", "totalAssets": "26241363000", "longTermDebt": "7423837000", "shortTermDebt": "3967140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "205895000", "reportedCurrency": "USD", "retainedEarnings": "-2081385000", "totalLiabilities": "22420557000", "otherCurrentAssets": "859402000", "totalCurrentAssets": "3945983000", "currentLongTermDebt": "3627664000", "longTermInvestments": "174167000", "shortTermInvestments": "None", "currentNetReceivables": "1933698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22295380000", "currentAccountsPayable": "1226579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14562481000", "totalShareholderEquity": "3820806000", "capitalLeaseObligations": "3510980000", "otherCurrentLiabilities": "1411290000", "totalCurrentLiabilities": "7556355000", "otherNonCurrentLiabilities": "126331000", "totalNonCurrentLiabilities": "14864202000", "cashAndShortTermInvestments": "1152883000", "commonStockSharesOutstanding": "486591000", "intangibleAssetsExcludingGoodwill": "205895000", "cashAndCashEquivalentsAtCarryingValue": "1152883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-290509000", "profitLoss": "None", "dividendPayout": "2592000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-251251000", "capitalExpenditures": "2452992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2229180000", "cashflowFromInvestment": "-2442162000", "stockBasedCompensation": "145005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "559481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1212788000, "cost_of_revenue": 312667000, "gross_profit": 900121000, "research_and_development": null, "selling_general_admin": 174200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24232000, "depreciation_amortisation": 559481000, "ebitda": 583713000, "interest_expense": 266966000, "interest_income": null, "other_non_operating": null, "pretax_income": -242734000, "tax_provision": 47775000, "effective_tax_rate": null, "net_income": -290509000, "net_income_continuing_ops": -290509000, "net_income_to_common": -290509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1152883000, "short_term_investments": null, "net_receivables": 1933698000, "inventory": null, "other_current_assets": null, "total_current_assets": 3945983000, "net_ppe": null, "goodwill": 812970000, "intangible_assets": 205895000, "goodwill_and_intangibles": 1018865000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22295380000, "total_assets": 26241363000, "short_term_debt": 3967140000, "accounts_payable": 1226579000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7556355000, "long_term_debt": 7423837000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14864202000, "total_liabilities": 22420557000, "total_debt": 11390977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2081385000, "total_equity": 3820806000, "shares_outstanding": 486591000, "operating_cash_flow": -251251000, "stock_based_compensation": 145005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2452992000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2442162000, "dividends_paid": 2592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2229180000, "free_cash_flow": 2201741000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24232000", "ebitda": "583713000", "netIncome": "-290509000", "grossProfit": "900121000", "depreciation": "None", "totalRevenue": "1212788000", "costOfRevenue": "312667000", "interestIncome": "None", "incomeBeforeTax": "-242734000", "interestExpense": "266966000", "operatingIncome": "19209000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "47775000", "reportedCurrency": "USD", "netInterestIncome": "-266966000", "nonInterestIncome": "None", "operatingExpenses": "880912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "559481000", "sellingGeneralAndAdministrative": "174200000", "netIncomeFromContinuingOperations": "-290509000" }, "balance": { "goodwill": "812970000", "inventory": "None", "commonStock": "1163161000", "currentDebt": "None", "investments": "None", "totalAssets": "26241363000", "longTermDebt": "7423837000", "shortTermDebt": "3967140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "205895000", "reportedCurrency": "USD", "retainedEarnings": "-2081385000", "totalLiabilities": "22420557000", "otherCurrentAssets": "859402000", "totalCurrentAssets": "3945983000", "currentLongTermDebt": "3627664000", "longTermInvestments": "174167000", "shortTermInvestments": "None", "currentNetReceivables": "1933698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22295380000", "currentAccountsPayable": "1226579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14562481000", "totalShareholderEquity": "3820806000", "capitalLeaseObligations": "3510980000", "otherCurrentLiabilities": "1411290000", "totalCurrentLiabilities": "7556355000", "otherNonCurrentLiabilities": "126331000", "totalNonCurrentLiabilities": "14864202000", "cashAndShortTermInvestments": "1152883000", "commonStockSharesOutstanding": "486591000", "intangibleAssetsExcludingGoodwill": "205895000", "cashAndCashEquivalentsAtCarryingValue": "1152883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-290509000", "profitLoss": "None", "dividendPayout": "2592000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-251251000", "capitalExpenditures": "2452992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2229180000", "cashflowFromInvestment": "-2442162000", "stockBasedCompensation": "145005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "559481000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 981632000, "cost_of_revenue": 262394000, "gross_profit": 719238000, "ebit": -4770000, "ebitda": 438727000, "pretax_income": -268605000, "tax_provision": 46036000, "net_income": -314641000, "net_income_to_common": -314641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1276456000, "total_current_assets": 3102647000, "total_assets": 21860383000, "short_term_debt": 4075154000, "long_term_debt": 4935071000, "total_debt": 9010225000, "total_liabilities": 18791101000, "total_equity": 3069282000, "shares_outstanding": 404407000, "goodwill_and_intangibles": 23939000 }, "cash_flow": { "operating_cash_flow": 61168000, "capital_expenditure": 1407359000, "free_cash_flow": 1468527000, "dividends_paid": 26101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51164, "ticker_id": 5555, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4770000", "ebitda": "438727000", "netIncome": "-314641000", "grossProfit": "719238000", "depreciation": "None", "totalRevenue": "981632000", "costOfRevenue": "262394000", "interestIncome": "None", "incomeBeforeTax": "-268605000", "interestExpense": "263835000", "operatingIncome": "-27470000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "46036000", "reportedCurrency": "USD", "netInterestIncome": "-263835000", "nonInterestIncome": "None", "operatingExpenses": "746708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "443497000", "sellingGeneralAndAdministrative": "174757000", "netIncomeFromContinuingOperations": "-314641000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1163161000", "currentDebt": "None", "investments": "None", "totalAssets": "21860383000", "longTermDebt": "4935071000", "shortTermDebt": "4075154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4395000", "reportedCurrency": "USD", "retainedEarnings": "-1790876000", "totalLiabilities": "18791101000", "otherCurrentAssets": "770983000", "totalCurrentAssets": "3102647000", "currentLongTermDebt": "3776595000", "longTermInvestments": "102220000", "shortTermInvestments": "None", "currentNetReceivables": "1055208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18757736000", "currentAccountsPayable": "1242100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11896877000", "totalShareholderEquity": "3069282000", "capitalLeaseObligations": "3185211000", "otherCurrentLiabilities": "1377013000", "totalCurrentLiabilities": "7130797000", "otherNonCurrentLiabilities": "32772000", "totalNonCurrentLiabilities": "11660304000", "cashAndShortTermInvestments": "1276456000", "commonStockSharesOutstanding": "404407000", "intangibleAssetsExcludingGoodwill": "4395000", "cashAndCashEquivalentsAtCarryingValue": "1276456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-314641000", "profitLoss": "None", "dividendPayout": "26101000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61168000", "capitalExpenditures": "1407359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1853866000", "cashflowFromInvestment": "-1433051000", "stockBasedCompensation": "183973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "443497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 981632000, "cost_of_revenue": 262394000, "gross_profit": 719238000, "research_and_development": null, "selling_general_admin": 174757000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4770000, "depreciation_amortisation": 443497000, "ebitda": 438727000, "interest_expense": 263835000, "interest_income": null, "other_non_operating": null, "pretax_income": -268605000, "tax_provision": 46036000, "effective_tax_rate": null, "net_income": -314641000, "net_income_continuing_ops": -314641000, "net_income_to_common": -314641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1276456000, "short_term_investments": null, "net_receivables": 1055208000, "inventory": null, "other_current_assets": null, "total_current_assets": 3102647000, "net_ppe": null, "goodwill": 19544000, "intangible_assets": 4395000, "goodwill_and_intangibles": 23939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18757736000, "total_assets": 21860383000, "short_term_debt": 4075154000, "accounts_payable": 1242100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7130797000, "long_term_debt": 4935071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11660304000, "total_liabilities": 18791101000, "total_debt": 9010225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1790876000, "total_equity": 3069282000, "shares_outstanding": 404407000, "operating_cash_flow": 61168000, "stock_based_compensation": 183973000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1407359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1433051000, "dividends_paid": 26101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1853866000, "free_cash_flow": 1468527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4770000", "ebitda": "438727000", "netIncome": "-314641000", "grossProfit": "719238000", "depreciation": "None", "totalRevenue": "981632000", "costOfRevenue": "262394000", "interestIncome": "None", "incomeBeforeTax": "-268605000", "interestExpense": "263835000", "operatingIncome": "-27470000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "46036000", "reportedCurrency": "USD", "netInterestIncome": "-263835000", "nonInterestIncome": "None", "operatingExpenses": "746708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "443497000", "sellingGeneralAndAdministrative": "174757000", "netIncomeFromContinuingOperations": "-314641000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1163161000", "currentDebt": "None", "investments": "None", "totalAssets": "21860383000", "longTermDebt": "4935071000", "shortTermDebt": "4075154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4395000", "reportedCurrency": "USD", "retainedEarnings": "-1790876000", "totalLiabilities": "18791101000", "otherCurrentAssets": "770983000", "totalCurrentAssets": "3102647000", "currentLongTermDebt": "3776595000", "longTermInvestments": "102220000", "shortTermInvestments": "None", "currentNetReceivables": "1055208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18757736000", "currentAccountsPayable": "1242100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11896877000", "totalShareholderEquity": "3069282000", "capitalLeaseObligations": "3185211000", "otherCurrentLiabilities": "1377013000", "totalCurrentLiabilities": "7130797000", "otherNonCurrentLiabilities": "32772000", "totalNonCurrentLiabilities": "11660304000", "cashAndShortTermInvestments": "1276456000", "commonStockSharesOutstanding": "404407000", "intangibleAssetsExcludingGoodwill": "4395000", "cashAndCashEquivalentsAtCarryingValue": "1276456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-314641000", "profitLoss": "None", "dividendPayout": "26101000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61168000", "capitalExpenditures": "1407359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1853866000", "cashflowFromInvestment": "-1433051000", "stockBasedCompensation": "183973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "443497000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 747430000, "cost_of_revenue": 182158000, "gross_profit": 565272000, "ebit": 119693000, "ebitda": 485112000, "pretax_income": -29334000, "tax_provision": 22038000, "net_income": -51372000, "net_income_to_common": -51372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1361083000, "total_current_assets": 1916249000, "total_assets": 17832599000, "short_term_debt": 2739330000, "long_term_debt": 5457915000, "total_debt": 8197245000, "total_liabilities": 18246197000, "total_equity": -413598000, "shares_outstanding": 404407000, "goodwill_and_intangibles": 24453000 }, "cash_flow": { "operating_cash_flow": 186732000, "capital_expenditure": 3497827000, "free_cash_flow": 3684559000, "dividends_paid": 28414000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51165, "ticker_id": 5555, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119693000", "ebitda": "485112000", "netIncome": "-51372000", "grossProfit": "565272000", "depreciation": "None", "totalRevenue": "747430000", "costOfRevenue": "182158000", "interestIncome": "None", "incomeBeforeTax": "-29334000", "interestExpense": "149027000", "operatingIncome": "112674000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22038000", "reportedCurrency": "USD", "netInterestIncome": "-149027000", "nonInterestIncome": "None", "operatingExpenses": "452598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365419000", "sellingGeneralAndAdministrative": "47576000", "netIncomeFromContinuingOperations": "-51372000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "17832599000", "longTermDebt": "5457915000", "shortTermDebt": "2739330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4909000", "reportedCurrency": "USD", "retainedEarnings": "-1476235000", "totalLiabilities": "18246197000", "otherCurrentAssets": "129495000", "totalCurrentAssets": "1916249000", "currentLongTermDebt": "2468425000", "longTermInvestments": "102220000", "shortTermInvestments": "0", "currentNetReceivables": "425671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15916350000", "currentAccountsPayable": "868259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10620277000", "totalShareholderEquity": "-413598000", "capitalLeaseObligations": "2693937000", "otherCurrentLiabilities": "586065000", "totalCurrentLiabilities": "4962581000", "otherNonCurrentLiabilities": "36260000", "totalNonCurrentLiabilities": "13283616000", "cashAndShortTermInvestments": "1361083000", "commonStockSharesOutstanding": "404407000", "intangibleAssetsExcludingGoodwill": "4909000", "cashAndCashEquivalentsAtCarryingValue": "1361083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51372000", "profitLoss": "None", "dividendPayout": "28414000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "186732000", "capitalExpenditures": "3497827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3391280000", "cashflowFromInvestment": "-3464229000", "stockBasedCompensation": "8021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28414000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 747430000, "cost_of_revenue": 182158000, "gross_profit": 565272000, "research_and_development": null, "selling_general_admin": 47576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119693000, "depreciation_amortisation": 365419000, "ebitda": 485112000, "interest_expense": 149027000, "interest_income": null, "other_non_operating": null, "pretax_income": -29334000, "tax_provision": 22038000, "effective_tax_rate": null, "net_income": -51372000, "net_income_continuing_ops": -51372000, "net_income_to_common": -51372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1361083000, "short_term_investments": 0, "net_receivables": 425671000, "inventory": null, "other_current_assets": null, "total_current_assets": 1916249000, "net_ppe": null, "goodwill": 19544000, "intangible_assets": 4909000, "goodwill_and_intangibles": 24453000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15916350000, "total_assets": 17832599000, "short_term_debt": 2739330000, "accounts_payable": 868259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4962581000, "long_term_debt": 5457915000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13283616000, "total_liabilities": 18246197000, "total_debt": 8197245000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1476235000, "total_equity": -413598000, "shares_outstanding": 404407000, "operating_cash_flow": 186732000, "stock_based_compensation": 8021000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3497827000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3464229000, "dividends_paid": 28414000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3391280000, "free_cash_flow": 3684559000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119693000", "ebitda": "485112000", "netIncome": "-51372000", "grossProfit": "565272000", "depreciation": "None", "totalRevenue": "747430000", "costOfRevenue": "182158000", "interestIncome": "None", "incomeBeforeTax": "-29334000", "interestExpense": "149027000", "operatingIncome": "112674000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22038000", "reportedCurrency": "USD", "netInterestIncome": "-149027000", "nonInterestIncome": "None", "operatingExpenses": "452598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365419000", "sellingGeneralAndAdministrative": "47576000", "netIncomeFromContinuingOperations": "-51372000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "17832599000", "longTermDebt": "5457915000", "shortTermDebt": "2739330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4909000", "reportedCurrency": "USD", "retainedEarnings": "-1476235000", "totalLiabilities": "18246197000", "otherCurrentAssets": "129495000", "totalCurrentAssets": "1916249000", "currentLongTermDebt": "2468425000", "longTermInvestments": "102220000", "shortTermInvestments": "0", "currentNetReceivables": "425671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15916350000", "currentAccountsPayable": "868259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10620277000", "totalShareholderEquity": "-413598000", "capitalLeaseObligations": "2693937000", "otherCurrentLiabilities": "586065000", "totalCurrentLiabilities": "4962581000", "otherNonCurrentLiabilities": "36260000", "totalNonCurrentLiabilities": "13283616000", "cashAndShortTermInvestments": "1361083000", "commonStockSharesOutstanding": "404407000", "intangibleAssetsExcludingGoodwill": "4909000", "cashAndCashEquivalentsAtCarryingValue": "1361083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51372000", "profitLoss": "None", "dividendPayout": "28414000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "186732000", "capitalExpenditures": "3497827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3391280000", "cashflowFromInvestment": "-3464229000", "stockBasedCompensation": "8021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28414000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365419000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 583941000, "cost_of_revenue": 143134000, "gross_profit": 440807000, "ebit": -213773000, "ebitda": 40251000, "pretax_income": -318148000, "tax_provision": 41659000, "net_income": -359807000, "net_income_to_common": -359807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1355216000, "total_current_assets": 2052845000, "total_assets": 14136373000, "short_term_debt": 1173219000, "long_term_debt": 3445720000, "total_debt": 4618939000, "total_liabilities": 14480400000, "total_equity": -344027000, "shares_outstanding": 435533000, "goodwill_and_intangibles": 24974000 }, "cash_flow": { "operating_cash_flow": 641222000, "capital_expenditure": 1215155000, "free_cash_flow": 1856377000, "dividends_paid": 29331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51167, "ticker_id": 5555, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-213773000", "ebitda": "40251000", "netIncome": "-359807000", "grossProfit": "440807000", "depreciation": "None", "totalRevenue": "583941000", "costOfRevenue": "143134000", "interestIncome": "None", "incomeBeforeTax": "-318148000", "interestExpense": "104375000", "operatingIncome": "117116000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "41659000", "reportedCurrency": "USD", "netInterestIncome": "-104375000", "nonInterestIncome": "None", "operatingExpenses": "323691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254024000", "sellingGeneralAndAdministrative": "33628000", "netIncomeFromContinuingOperations": "-359807000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "14136373000", "longTermDebt": "3445720000", "shortTermDebt": "1173219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5430000", "reportedCurrency": "USD", "retainedEarnings": "-1424863000", "totalLiabilities": "14480400000", "otherCurrentAssets": "197636000", "totalCurrentAssets": "2052845000", "currentLongTermDebt": "1005352000", "longTermInvestments": "100720000", "shortTermInvestments": "1211000", "currentNetReceivables": "498782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12083528000", "currentAccountsPayable": "1009375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6277599000", "totalShareholderEquity": "-344027000", "capitalLeaseObligations": "1826527000", "otherCurrentLiabilities": "706519000", "totalCurrentLiabilities": "3968224000", "otherNonCurrentLiabilities": "24142000", "totalNonCurrentLiabilities": "10512176000", "cashAndShortTermInvestments": "1355216000", "commonStockSharesOutstanding": "435533000", "intangibleAssetsExcludingGoodwill": "5430000", "cashAndCashEquivalentsAtCarryingValue": "1355216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-359807000", "profitLoss": "None", "dividendPayout": "29331000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "641222000", "capitalExpenditures": "1215155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1213584000", "cashflowFromInvestment": "-1172654000", "stockBasedCompensation": "7617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 583941000, "cost_of_revenue": 143134000, "gross_profit": 440807000, "research_and_development": null, "selling_general_admin": 33628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -213773000, "depreciation_amortisation": 254024000, "ebitda": 40251000, "interest_expense": 104375000, "interest_income": null, "other_non_operating": null, "pretax_income": -318148000, "tax_provision": 41659000, "effective_tax_rate": null, "net_income": -359807000, "net_income_continuing_ops": -359807000, "net_income_to_common": -359807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1355216000, "short_term_investments": 1211000, "net_receivables": 498782000, "inventory": null, "other_current_assets": null, "total_current_assets": 2052845000, "net_ppe": null, "goodwill": 19544000, "intangible_assets": 5430000, "goodwill_and_intangibles": 24974000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12083528000, "total_assets": 14136373000, "short_term_debt": 1173219000, "accounts_payable": 1009375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3968224000, "long_term_debt": 3445720000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10512176000, "total_liabilities": 14480400000, "total_debt": 4618939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1424863000, "total_equity": -344027000, "shares_outstanding": 435533000, "operating_cash_flow": 641222000, "stock_based_compensation": 7617000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1215155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1172654000, "dividends_paid": 29331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1213584000, "free_cash_flow": 1856377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-213773000", "ebitda": "40251000", "netIncome": "-359807000", "grossProfit": "440807000", "depreciation": "None", "totalRevenue": "583941000", "costOfRevenue": "143134000", "interestIncome": "None", "incomeBeforeTax": "-318148000", "interestExpense": "104375000", "operatingIncome": "117116000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "41659000", "reportedCurrency": "USD", "netInterestIncome": "-104375000", "nonInterestIncome": "None", "operatingExpenses": "323691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254024000", "sellingGeneralAndAdministrative": "33628000", "netIncomeFromContinuingOperations": "-359807000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "14136373000", "longTermDebt": "3445720000", "shortTermDebt": "1173219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5430000", "reportedCurrency": "USD", "retainedEarnings": "-1424863000", "totalLiabilities": "14480400000", "otherCurrentAssets": "197636000", "totalCurrentAssets": "2052845000", "currentLongTermDebt": "1005352000", "longTermInvestments": "100720000", "shortTermInvestments": "1211000", "currentNetReceivables": "498782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12083528000", "currentAccountsPayable": "1009375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6277599000", "totalShareholderEquity": "-344027000", "capitalLeaseObligations": "1826527000", "otherCurrentLiabilities": "706519000", "totalCurrentLiabilities": "3968224000", "otherNonCurrentLiabilities": "24142000", "totalNonCurrentLiabilities": "10512176000", "cashAndShortTermInvestments": "1355216000", "commonStockSharesOutstanding": "435533000", "intangibleAssetsExcludingGoodwill": "5430000", "cashAndCashEquivalentsAtCarryingValue": "1355216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-359807000", "profitLoss": "None", "dividendPayout": "29331000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "641222000", "capitalExpenditures": "1215155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1213584000", "cashflowFromInvestment": "-1172654000", "stockBasedCompensation": "7617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254024000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 395371000, "cost_of_revenue": 108838000, "gross_profit": 286533000, "ebit": -216104000, "ebitda": -51644000, "pretax_income": -282870000, "tax_provision": 40151000, "net_income": -323021000, "net_income_to_common": -323021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 403727000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -117824000, "capital_expenditure": 2247161000, "free_cash_flow": 2129337000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51168, "ticker_id": 5555, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-216104000", "ebitda": "-51644000", "netIncome": "-323021000", "grossProfit": "286533000", "depreciation": "None", "totalRevenue": "395371000", "costOfRevenue": "108838000", "interestIncome": "None", "incomeBeforeTax": "-282870000", "interestExpense": "66766000", "operatingIncome": "77721000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "40151000", "reportedCurrency": "USD", "netInterestIncome": "-66766000", "nonInterestIncome": "None", "operatingExpenses": "208812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164460000", "sellingGeneralAndAdministrative": "21754000", "netIncomeFromContinuingOperations": "-323021000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "403727000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-323021000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-117824000", "capitalExpenditures": "2247161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1940289000", "cashflowFromInvestment": "-2249932000", "stockBasedCompensation": "7660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395371000, "cost_of_revenue": 108838000, "gross_profit": 286533000, "research_and_development": null, "selling_general_admin": 21754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -216104000, "depreciation_amortisation": 164460000, "ebitda": -51644000, "interest_expense": 66766000, "interest_income": null, "other_non_operating": null, "pretax_income": -282870000, "tax_provision": 40151000, "effective_tax_rate": null, "net_income": -323021000, "net_income_continuing_ops": -323021000, "net_income_to_common": -323021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 403727000, "operating_cash_flow": -117824000, "stock_based_compensation": 7660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2247161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2249932000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1940289000, "free_cash_flow": 2129337000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-216104000", "ebitda": "-51644000", "netIncome": "-323021000", "grossProfit": "286533000", "depreciation": "None", "totalRevenue": "395371000", "costOfRevenue": "108838000", "interestIncome": "None", "incomeBeforeTax": "-282870000", "interestExpense": "66766000", "operatingIncome": "77721000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "40151000", "reportedCurrency": "USD", "netInterestIncome": "-66766000", "nonInterestIncome": "None", "operatingExpenses": "208812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164460000", "sellingGeneralAndAdministrative": "21754000", "netIncomeFromContinuingOperations": "-323021000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "403727000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-323021000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-117824000", "capitalExpenditures": "2247161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1940289000", "cashflowFromInvestment": "-2249932000", "stockBasedCompensation": "7660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164460000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 188684000, "cost_of_revenue": 59220000, "gross_profit": 129464000, "ebit": -73193000, "ebitda": 6317000, "pretax_income": -113849000, "tax_provision": 15399000, "net_income": -129248000, "net_income_to_common": -129248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 131901000, "total_equity": -131901000, "shares_outstanding": 403727000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2039038000, "capital_expenditure": 1741935000, "free_cash_flow": 3780973000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51169, "ticker_id": 5555, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-73193000", "ebitda": "6317000", "netIncome": "-129248000", "grossProfit": "129464000", "depreciation": "None", "totalRevenue": "188684000", "costOfRevenue": "59220000", "interestIncome": "None", "incomeBeforeTax": "-113849000", "interestExpense": "40656000", "operatingIncome": "16847000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15399000", "reportedCurrency": "USD", "netInterestIncome": "-40656000", "nonInterestIncome": "None", "operatingExpenses": "112617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79510000", "sellingGeneralAndAdministrative": "15686000", "netIncomeFromContinuingOperations": "-129248000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "131901000", "otherCurrentAssets": "-219515000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-131901000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "131901000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "403727000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129248000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2039038000", "capitalExpenditures": "1741935000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "919495000", "cashflowFromInvestment": "-1771243000", "stockBasedCompensation": "8189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79510000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188684000, "cost_of_revenue": 59220000, "gross_profit": 129464000, "research_and_development": null, "selling_general_admin": 15686000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -73193000, "depreciation_amortisation": 79510000, "ebitda": 6317000, "interest_expense": 40656000, "interest_income": null, "other_non_operating": null, "pretax_income": -113849000, "tax_provision": 15399000, "effective_tax_rate": null, "net_income": -129248000, "net_income_continuing_ops": -129248000, "net_income_to_common": -129248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 131901000, "total_liabilities": 131901000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -131901000, "shares_outstanding": 403727000, "operating_cash_flow": 2039038000, "stock_based_compensation": 8189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1741935000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1771243000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 919495000, "free_cash_flow": 3780973000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-73193000", "ebitda": "6317000", "netIncome": "-129248000", "grossProfit": "129464000", "depreciation": "None", "totalRevenue": "188684000", "costOfRevenue": "59220000", "interestIncome": "None", "incomeBeforeTax": "-113849000", "interestExpense": "40656000", "operatingIncome": "16847000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15399000", "reportedCurrency": "USD", "netInterestIncome": "-40656000", "nonInterestIncome": "None", "operatingExpenses": "112617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79510000", "sellingGeneralAndAdministrative": "15686000", "netIncomeFromContinuingOperations": "-129248000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "131901000", "otherCurrentAssets": "-219515000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-131901000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "131901000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "403727000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129248000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2039038000", "capitalExpenditures": "1741935000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "919495000", "cashflowFromInvestment": "-1771243000", "stockBasedCompensation": "8189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79510000", "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": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "income_statement": { "revenue": 115997000, "cost_of_revenue": 34848000, "gross_profit": 81149000, "ebit": -138300000, "ebitda": -84970000, "pretax_income": -154390000, "tax_provision": 16184000, "net_income": -170574000, "net_income_to_common": -170574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217147000, "total_current_assets": 501992000, "total_assets": 4976975000, "short_term_debt": 215188000, "long_term_debt": 1351389000, "total_debt": 1566577000, "total_liabilities": 5573566000, "total_equity": -596591000, "shares_outstanding": 403727000, "goodwill_and_intangibles": 26547000 }, "cash_flow": { "operating_cash_flow": 43621000, "capital_expenditure": 1180054000, "free_cash_flow": 1223675000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51170, "ticker_id": 5555, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:19:55.729350+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-138300000", "ebitda": "-84970000", "netIncome": "-170574000", "grossProfit": "81149000", "depreciation": "None", "totalRevenue": "115997000", "costOfRevenue": "34848000", "interestIncome": "None", "incomeBeforeTax": "-154390000", "interestExpense": "16090000", "operatingIncome": "-1817000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16184000", "reportedCurrency": "USD", "netInterestIncome": "-16090000", "nonInterestIncome": "None", "operatingExpenses": "82966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53330000", "sellingGeneralAndAdministrative": "12467000", "netIncomeFromContinuingOperations": "-170574000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "4976975000", "longTermDebt": "1351389000", "shortTermDebt": "215188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7003000", "reportedCurrency": "USD", "retainedEarnings": "-612787000", "totalLiabilities": "5573566000", "otherCurrentAssets": "99451000", "totalCurrentAssets": "501992000", "currentLongTermDebt": "171865000", "longTermInvestments": "42087000", "shortTermInvestments": "2368000", "currentNetReceivables": "183026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4474983000", "currentAccountsPayable": "455563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1999740000", "totalShareholderEquity": "-596591000", "capitalLeaseObligations": "476486000", "otherCurrentLiabilities": "77879000", "totalCurrentLiabilities": "998461000", "otherNonCurrentLiabilities": "7496000", "totalNonCurrentLiabilities": "4575105000", "cashAndShortTermInvestments": "217147000", "commonStockSharesOutstanding": "403727000", "intangibleAssetsExcludingGoodwill": "7003000", "cashAndCashEquivalentsAtCarryingValue": "217147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-170574000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43621000", "capitalExpenditures": "1180054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1214518000", "cashflowFromInvestment": "-1254449000", "stockBasedCompensation": "8096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115997000, "cost_of_revenue": 34848000, "gross_profit": 81149000, "research_and_development": null, "selling_general_admin": 12467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -138300000, "depreciation_amortisation": 53330000, "ebitda": -84970000, "interest_expense": 16090000, "interest_income": null, "other_non_operating": null, "pretax_income": -154390000, "tax_provision": 16184000, "effective_tax_rate": null, "net_income": -170574000, "net_income_continuing_ops": -170574000, "net_income_to_common": -170574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217147000, "short_term_investments": 2368000, "net_receivables": 183026000, "inventory": null, "other_current_assets": null, "total_current_assets": 501992000, "net_ppe": null, "goodwill": 19544000, "intangible_assets": 7003000, "goodwill_and_intangibles": 26547000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4474983000, "total_assets": 4976975000, "short_term_debt": 215188000, "accounts_payable": 455563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 998461000, "long_term_debt": 1351389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4575105000, "total_liabilities": 5573566000, "total_debt": 1566577000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -612787000, "total_equity": -596591000, "shares_outstanding": 403727000, "operating_cash_flow": 43621000, "stock_based_compensation": 8096000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1180054000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1254449000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1214518000, "free_cash_flow": 1223675000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-138300000", "ebitda": "-84970000", "netIncome": "-170574000", "grossProfit": "81149000", "depreciation": "None", "totalRevenue": "115997000", "costOfRevenue": "34848000", "interestIncome": "None", "incomeBeforeTax": "-154390000", "interestExpense": "16090000", "operatingIncome": "-1817000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16184000", "reportedCurrency": "USD", "netInterestIncome": "-16090000", "nonInterestIncome": "None", "operatingExpenses": "82966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53330000", "sellingGeneralAndAdministrative": "12467000", "netIncomeFromContinuingOperations": "-170574000" }, "balance": { "goodwill": "19544000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "4976975000", "longTermDebt": "1351389000", "shortTermDebt": "215188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7003000", "reportedCurrency": "USD", "retainedEarnings": "-612787000", "totalLiabilities": "5573566000", "otherCurrentAssets": "99451000", "totalCurrentAssets": "501992000", "currentLongTermDebt": "171865000", "longTermInvestments": "42087000", "shortTermInvestments": "2368000", "currentNetReceivables": "183026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4474983000", "currentAccountsPayable": "455563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1999740000", "totalShareholderEquity": "-596591000", "capitalLeaseObligations": "476486000", "otherCurrentLiabilities": "77879000", "totalCurrentLiabilities": "998461000", "otherNonCurrentLiabilities": "7496000", "totalNonCurrentLiabilities": "4575105000", "cashAndShortTermInvestments": "217147000", "commonStockSharesOutstanding": "403727000", "intangibleAssetsExcludingGoodwill": "7003000", "cashAndCashEquivalentsAtCarryingValue": "217147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-170574000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43621000", "capitalExpenditures": "1180054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1214518000", "cashflowFromInvestment": "-1254449000", "stockBasedCompensation": "8096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": "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": 4, "quarterly_financial_periods": 10, "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" ] } } }