{ "ticker": { "uuid": "4301d7c1-2d39-44e4-95d5-410802228c51", "symbol": "LLYVK", "name": "Liberty Live Holdings, Inc. Series C Liberty Live Group Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/4301d7c1-2d39-44e4-95d5-410802228c51/", "api_url": "https://sharemaestro.com/factors/api/tickers/4301d7c1-2d39-44e4-95d5-410802228c51/" }, "ticker_metadata": { "id": 6957, "uuid": "4301d7c1-2d39-44e4-95d5-410802228c51", "symbol": "LLYVK", "name": "Liberty Live Holdings, Inc. Series C Liberty Live Group Common Stock", "asset_type": "equity", "market_cap": 9117639000, "stock_exchange_id": 2, "industry": "Entertainment", "sector": "Communication Services", "description": "Liberty Live Group is a live entertainment company. The company is headquartered in Englewood, Colorado.", "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": "4301d7c1-2d39-44e4-95d5-410802228c51", "symbol": "LLYVK", "name": "Liberty Live Holdings, Inc. Series C Liberty Live Group Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/4301d7c1-2d39-44e4-95d5-410802228c51/", "api_url": "https://sharemaestro.com/factors/api/tickers/4301d7c1-2d39-44e4-95d5-410802228c51/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.47, "value": 0.47, "quality": 0.47, "momentum": 0.47, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 93.35, "market_cap": 8583719200, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0628, "shareholder_yield": 0, "roe": -0.036, "piotroski_f_score": 2, "momentum_12_1": null, "volatility_252d": 0.3285 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:50.217958+00:00", "batch_id": "" }, "size": { "price_close": 93.35, "market_cap": 8583719200, "market_cap_usd": 8583719200, "enterprise_value": 7304719200, "shares_outstanding": 91952000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1103, "ptbv_ratio": null, "ps_ratio": 2.9892, "pcf_ratio": 13.267, "pfcf_ratio": 11.9251, "ev_ebitda": 15.9334, "ev_ebit": 76.2361, "ev_sales": 2.5438, "ev_fcf": 10.1483, "earnings_yield": null, "fcf_yield": 0.0985, "price_to_sales": 2.9892, "price_to_book": 1.1103, "price_to_cashflow": 13.267, "ebitda_to_ev": 0.0628, "sales_yield": 0.3931 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3814, "operating_margin": 0.0334, "net_margin": -0.0968, "ebitda_margin": 0.1597, "fcf_margin": 0.2507, "roe": -0.036, "roa": -0.0175, "roic": 0.0111, "roc_greenblatt": null, "asset_turnover": 0.1807, "cash_conversion": -2.5882, "accruals_ratio": -0.0582, "sbc_to_revenue": 0.0021, "piotroski_f_score": 2, "altman_z_score": 1.6172, "earnings_stability_5y": 4.884, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0689, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9684, "net_debt_to_ebitda": -2.7898, "debt_to_assets": 0.0033, "interest_coverage": 0.8783, "current_ratio": 1.3469, "quick_ratio": 1.3469, "net_debt": -1279000000, "local_beta": null, "volatility_252d": 0.3285, "volatility_60d": 0.275, "max_drawdown_12m": -0.11, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.8783, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.389, "book_value_growth_1y": null, "revenue_growth": -0.8783, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0251, "price_return_3m": -0.026, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0632, "distance_from_52w_low": 0.146, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 2871571000, "gross_profit_ttm": 1095162000, "ebit_ttm": 95817001, "ebitda_ttm": 458454001, "net_income_ttm": -278105000, "eps_diluted_ttm": -3.0245, "operating_cash_flow_ttm": 647000000, "capital_expenditure_ttm": 72800000, "fcf_ttm": 719800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 109092000, "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_current_liabilities": 1453000000, "net_ppe": null, "total_assets": 15892000000, "total_debt": 53000000, "total_equity": 7731000000, "net_working_capital": -775000000, "book_value_per_share": 84.0765, "retained_earnings": 7840000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4183000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 53, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.47, "os_score": 0.47, "value_percentile": 0.47, "quality_percentile": 0.47, "momentum_percentile": 0.47, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1787, "ticker_id": 6957, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:50.217958+00:00", "batch_id": "", "os_score_delta": null, "price_close": 93.35, "market_cap": 8583719200, "market_cap_usd": 8583719200, "enterprise_value": 7304719200, "shares_outstanding": 91952000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.11029869, "ptbv_ratio": null, "ps_ratio": 2.98920667, "pcf_ratio": 13.26695394, "pfcf_ratio": 11.92514476, "ev_ebitda": 15.93337431, "ev_ebit": 76.23614937, "ev_sales": 2.54380588, "ev_fcf": 10.1482623, "earnings_yield": null, "fcf_yield": 0.09853904, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.38138078, "operating_margin": 0.03336745, "net_margin": -0.09684768, "ebitda_margin": 0.15965268, "fcf_margin": 0.25066418, "roe": -0.03597271, "roa": -0.01749969, "roic": 0.01113806, "roc_greenblatt": null, "asset_turnover": 0.18069286, "cash_conversion": -2.58823106, "accruals_ratio": -0.05821199, "sbc_to_revenue": 0.00208945, "debt_to_equity": 0.96843875, "net_debt_to_ebitda": -2.78981097, "debt_to_assets": 0.00333501, "interest_coverage": 0.87831373, "current_ratio": 1.34686855, "quick_ratio": 1.34686855, "net_debt": -1279000000, "revenue_growth_1y": -0.87833873, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.38902439, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": 1.61719815, "earnings_stability_5y": 4.883952, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02506527, "price_return_3m": -0.0259808, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.06322127, "distance_from_52w_low": 0.14596121, "relative_strength": null, "local_beta": null, "volatility_252d": 0.328533, "volatility_60d": 0.274996, "max_drawdown_12m": -0.10998495, "revenue_ttm": 2871571000, "gross_profit_ttm": 1095162000, "ebit_ttm": 95817001, "ebitda_ttm": 458454001, "net_income_ttm": -278105000, "eps_diluted_ttm": -3.02445841, "operating_cash_flow_ttm": 647000000, "capital_expenditure_ttm": 72800000, "fcf_ttm": 719800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 109092000, "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_current_liabilities": 1453000000, "net_ppe": null, "total_assets": 15892000000, "total_debt": 53000000, "total_equity": 7731000000, "net_working_capital": -775000000, "book_value_per_share": 84.07647468, "retained_earnings": 7840000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4183000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "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": 93.35, "os": 0.47, "value": 0.47, "quality": 0.47, "momentum": 0.47, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.036, "momentum_12_1": null, "complete_fields": { "id": 1787, "ticker_id": 6957, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:50.217958+00:00", "batch_id": "", "os_score_delta": null, "price_close": 93.35, "market_cap": 8583719200, "market_cap_usd": 8583719200, "enterprise_value": 7304719200, "shares_outstanding": 91952000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.11029869, "ptbv_ratio": null, "ps_ratio": 2.98920667, "pcf_ratio": 13.26695394, "pfcf_ratio": 11.92514476, "ev_ebitda": 15.93337431, "ev_ebit": 76.23614937, "ev_sales": 2.54380588, "ev_fcf": 10.1482623, "earnings_yield": null, "fcf_yield": 0.09853904, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.38138078, "operating_margin": 0.03336745, "net_margin": -0.09684768, "ebitda_margin": 0.15965268, "fcf_margin": 0.25066418, "roe": -0.03597271, "roa": -0.01749969, "roic": 0.01113806, "roc_greenblatt": null, "asset_turnover": 0.18069286, "cash_conversion": -2.58823106, "accruals_ratio": -0.05821199, "sbc_to_revenue": 0.00208945, "debt_to_equity": 0.96843875, "net_debt_to_ebitda": -2.78981097, "debt_to_assets": 0.00333501, "interest_coverage": 0.87831373, "current_ratio": 1.34686855, "quick_ratio": 1.34686855, "net_debt": -1279000000, "revenue_growth_1y": -0.87833873, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.38902439, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": 1.61719815, "earnings_stability_5y": 4.883952, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02506527, "price_return_3m": -0.0259808, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.06322127, "distance_from_52w_low": 0.14596121, "relative_strength": null, "local_beta": null, "volatility_252d": 0.328533, "volatility_60d": 0.274996, "max_drawdown_12m": -0.10998495, "revenue_ttm": 2871571000, "gross_profit_ttm": 1095162000, "ebit_ttm": 95817001, "ebitda_ttm": 458454001, "net_income_ttm": -278105000, "eps_diluted_ttm": -3.02445841, "operating_cash_flow_ttm": 647000000, "capital_expenditure_ttm": 72800000, "fcf_ttm": 719800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 109092000, "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_current_liabilities": 1453000000, "net_ppe": null, "total_assets": 15892000000, "total_debt": 53000000, "total_equity": 7731000000, "net_working_capital": -775000000, "book_value_per_share": 84.07647468, "retained_earnings": 7840000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4183000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "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": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 381951000, "cost_of_revenue": 331306000, "gross_profit": 50645000, "ebit": -48489000, "ebitda": -22369000, "pretax_income": -100227000, "tax_provision": -13093000, "net_income": -86967000, "net_income_to_common": -86967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1055000000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 373339000 }, "cash_flow": { "operating_cash_flow": -29455000, "capital_expenditure": 0, "free_cash_flow": -29455000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112412, "ticker_id": 6957, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48489000", "ebitda": "-22369000", "netIncome": "-86967000", "grossProfit": "50645000", "depreciation": "None", "totalRevenue": "381951000", "costOfRevenue": "331306000", "interestIncome": "None", "incomeBeforeTax": "-100227000", "interestExpense": "29531000", "operatingIncome": "-48489000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13093000", "reportedCurrency": "USD", "netInterestIncome": "-29531000", "nonInterestIncome": "None", "operatingExpenses": "99134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26120000", "sellingGeneralAndAdministrative": "99134000", "netIncomeFromContinuingOperations": "-87134000" }, "balance": { "goodwill": "127367000", "inventory": "None", "commonStock": "919000", "currentDebt": "None", "investments": "None", "totalAssets": "1888893000", "longTermDebt": "None", "shortTermDebt": "1666546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "245972000", "reportedCurrency": "USD", "retainedEarnings": "-437086000", "totalLiabilities": "1916028000", "otherCurrentAssets": "-457208000", "totalCurrentAssets": "629464000", "currentLongTermDebt": "1666546000", "longTermInvestments": "786344000", "shortTermInvestments": "None", "currentNetReceivables": "31672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1259429000", "currentAccountsPayable": "11521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1666546000", "totalShareholderEquity": "-49081000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63657000", "totalCurrentLiabilities": "1896721000", "otherNonCurrentLiabilities": "19307000", "totalNonCurrentLiabilities": "19307000", "cashAndShortTermInvestments": "1055000000", "commonStockSharesOutstanding": "91845284", "intangibleAssetsExcludingGoodwill": "245972000", "cashAndCashEquivalentsAtCarryingValue": "1055000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "555000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29455000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "165467000", "cashflowFromInvestment": "-1180000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "393000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 381951000, "cost_of_revenue": 331306000, "gross_profit": 50645000, "research_and_development": null, "selling_general_admin": 99134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48489000, "depreciation_amortisation": 26120000, "ebitda": -22369000, "interest_expense": 29531000, "interest_income": null, "other_non_operating": null, "pretax_income": -100227000, "tax_provision": -13093000, "effective_tax_rate": null, "net_income": -86967000, "net_income_continuing_ops": -87134000, "net_income_to_common": -86967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1055000000, "short_term_investments": null, "net_receivables": 31672000, "inventory": null, "other_current_assets": null, "total_current_assets": 629464000, "net_ppe": null, "goodwill": 127367000, "intangible_assets": 245972000, "goodwill_and_intangibles": 373339000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1259429000, "total_assets": 1888893000, "short_term_debt": 1666546000, "accounts_payable": 11521000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1896721000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19307000, "total_liabilities": 1916028000, "total_debt": 1666546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -437086000, "total_equity": -49081000, "shares_outstanding": 91845284, "operating_cash_flow": -29455000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1180000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 165467000, "free_cash_flow": -29455000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48489000", "ebitda": "-22369000", "netIncome": "-86967000", "grossProfit": "50645000", "depreciation": "None", "totalRevenue": "381951000", "costOfRevenue": "331306000", "interestIncome": "None", "incomeBeforeTax": "-100227000", "interestExpense": "29531000", "operatingIncome": "-48489000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13093000", "reportedCurrency": "USD", "netInterestIncome": "-29531000", "nonInterestIncome": "None", "operatingExpenses": "99134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26120000", "sellingGeneralAndAdministrative": "99134000", "netIncomeFromContinuingOperations": "-87134000" }, "balance": { "goodwill": "127367000", "inventory": "None", "commonStock": "919000", "currentDebt": "None", "investments": "None", "totalAssets": "1888893000", "longTermDebt": "None", "shortTermDebt": "1666546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "245972000", "reportedCurrency": "USD", "retainedEarnings": "-437086000", "totalLiabilities": "1916028000", "otherCurrentAssets": "-457208000", "totalCurrentAssets": "629464000", "currentLongTermDebt": "1666546000", "longTermInvestments": "786344000", "shortTermInvestments": "None", "currentNetReceivables": "31672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1259429000", "currentAccountsPayable": "11521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1666546000", "totalShareholderEquity": "-49081000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63657000", "totalCurrentLiabilities": "1896721000", "otherNonCurrentLiabilities": "19307000", "totalNonCurrentLiabilities": "19307000", "cashAndShortTermInvestments": "1055000000", "commonStockSharesOutstanding": "91845284", "intangibleAssetsExcludingGoodwill": "245972000", "cashAndCashEquivalentsAtCarryingValue": "1055000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "555000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29455000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "165467000", "cashflowFromInvestment": "-1180000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "393000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 23156000000, "cost_of_revenue": 293235000, "gross_profit": 47258000, "ebit": 825000000, "ebitda": -12000000, "pretax_income": -41000000, "tax_provision": -8000000, "net_income": -31000000, "net_income_to_common": -31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325000000, "total_current_assets": 325000000, "total_assets": 1223000000, "short_term_debt": null, "long_term_debt": 1556000000, "total_debt": 1556000000, "total_liabilities": 1560000000, "total_equity": -359000000, "shares_outstanding": 91833000, "goodwill_and_intangibles": 3987000000 }, "cash_flow": { "operating_cash_flow": -14000000, "capital_expenditure": 0, "free_cash_flow": -14000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112417, "ticker_id": 6957, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "825000000", "ebitda": "-12000000", "netIncome": "-31000000", "grossProfit": "47258000", "depreciation": "None", "totalRevenue": "23156000000", "costOfRevenue": "293235000", "interestIncome": "None", "incomeBeforeTax": "-41000000", "interestExpense": "29000000", "operatingIncome": "-11000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "11000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11000", "sellingGeneralAndAdministrative": "11000000", "netIncomeFromContinuingOperations": "-33000000" }, "balance": { "goodwill": "2621000000", "inventory": "None", "commonStock": "-359000000", "currentDebt": "None", "investments": "None", "totalAssets": "1223000000", "longTermDebt": "1556000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1366000000", "reportedCurrency": "USD", "retainedEarnings": "-456109000", "totalLiabilities": "1560000000", "otherCurrentAssets": "11587000", "totalCurrentAssets": "325000000", "currentLongTermDebt": "None", "longTermInvestments": "458000000", "shortTermInvestments": "None", "currentNetReceivables": "20055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "898000000", "currentAccountsPayable": "3000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1556000000", "totalShareholderEquity": "-359000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1067000", "totalCurrentLiabilities": "3000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "1557000000", "cashAndShortTermInvestments": "325000000", "commonStockSharesOutstanding": "91833000", "intangibleAssetsExcludingGoodwill": "1366000000", "cashAndCashEquivalentsAtCarryingValue": "325000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71000000", "cashflowFromInvestment": "105000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23156000000, "cost_of_revenue": 293235000, "gross_profit": 47258000, "research_and_development": null, "selling_general_admin": 11000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 825000000, "depreciation_amortisation": 11000, "ebitda": -12000000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": -41000000, "tax_provision": -8000000, "effective_tax_rate": null, "net_income": -31000000, "net_income_continuing_ops": -33000000, "net_income_to_common": -31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325000000, "short_term_investments": null, "net_receivables": 20055000, "inventory": null, "other_current_assets": null, "total_current_assets": 325000000, "net_ppe": null, "goodwill": 2621000000, "intangible_assets": 1366000000, "goodwill_and_intangibles": 3987000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 898000000, "total_assets": 1223000000, "short_term_debt": null, "accounts_payable": 3000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3000000, "long_term_debt": 1556000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1557000000, "total_liabilities": 1560000000, "total_debt": 1556000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -456109000, "total_equity": -359000000, "shares_outstanding": 91833000, "operating_cash_flow": -14000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 105000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71000000, "free_cash_flow": -14000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "825000000", "ebitda": "-12000000", "netIncome": "-31000000", "grossProfit": "47258000", "depreciation": "None", "totalRevenue": "23156000000", "costOfRevenue": "293235000", "interestIncome": "None", "incomeBeforeTax": "-41000000", "interestExpense": "29000000", "operatingIncome": "-11000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "11000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11000", "sellingGeneralAndAdministrative": "11000000", "netIncomeFromContinuingOperations": "-33000000" }, "balance": { "goodwill": "2621000000", "inventory": "None", "commonStock": "-359000000", "currentDebt": "None", "investments": "None", "totalAssets": "1223000000", "longTermDebt": "1556000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1366000000", "reportedCurrency": "USD", "retainedEarnings": "-456109000", "totalLiabilities": "1560000000", "otherCurrentAssets": "11587000", "totalCurrentAssets": "325000000", "currentLongTermDebt": "None", "longTermInvestments": "458000000", "shortTermInvestments": "None", "currentNetReceivables": "20055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "898000000", "currentAccountsPayable": "3000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1556000000", "totalShareholderEquity": "-359000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1067000", "totalCurrentLiabilities": "3000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "1557000000", "cashAndShortTermInvestments": "325000000", "commonStockSharesOutstanding": "91833000", "intangibleAssetsExcludingGoodwill": "1366000000", "cashAndCashEquivalentsAtCarryingValue": "325000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71000000", "cashflowFromInvestment": "105000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -11000000, "ebitda": -170000000, "pretax_income": -180000000, "tax_provision": -38000000, "net_income": -142000000, "net_income_to_common": -142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305000000, "total_current_assets": 305000000, "total_assets": 1162000000, "short_term_debt": 70000000, "long_term_debt": 1247000000, "total_debt": 1317000000, "total_liabilities": 1327000000, "total_equity": -188000000, "shares_outstanding": 91842000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -13000000, "capital_expenditure": 13000000, "free_cash_flow": 0, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112422, "ticker_id": 6957, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11000000", "ebitda": "-170000000", "netIncome": "-142000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-180000000", "interestExpense": "10000000", "operatingIncome": "-11000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-38000000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "11000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-159000000", "sellingGeneralAndAdministrative": "11000000", "netIncomeFromContinuingOperations": "-142000000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "-188000000", "currentDebt": "None", "investments": "None", "totalAssets": "1162000000", "longTermDebt": "1247000000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1327000000", "otherCurrentAssets": "None", "totalCurrentAssets": "305000000", "currentLongTermDebt": "70000000", "longTermInvestments": "333000000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857000000", "currentAccountsPayable": "2000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1317000000", "totalShareholderEquity": "-188000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8000000", "totalCurrentLiabilities": "80000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1247000000", "cashAndShortTermInvestments": "305000000", "commonStockSharesOutstanding": "91842000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "305000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "317000000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 11000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11000000, "depreciation_amortisation": -159000000, "ebitda": -170000000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": -180000000, "tax_provision": -38000000, "effective_tax_rate": null, "net_income": -142000000, "net_income_continuing_ops": -142000000, "net_income_to_common": -142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305000000, "short_term_investments": null, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 305000000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 857000000, "total_assets": 1162000000, "short_term_debt": 70000000, "accounts_payable": 2000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80000000, "long_term_debt": 1247000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1247000000, "total_liabilities": 1327000000, "total_debt": 1317000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -188000000, "shares_outstanding": 91842000, "operating_cash_flow": -13000000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 317000000, "free_cash_flow": 0, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11000000", "ebitda": "-170000000", "netIncome": "-142000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-180000000", "interestExpense": "10000000", "operatingIncome": "-11000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-38000000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "11000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-159000000", "sellingGeneralAndAdministrative": "11000000", "netIncomeFromContinuingOperations": "-142000000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "-188000000", "currentDebt": "None", "investments": "None", "totalAssets": "1162000000", "longTermDebt": "1247000000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1327000000", "otherCurrentAssets": "None", "totalCurrentAssets": "305000000", "currentLongTermDebt": "70000000", "longTermInvestments": "333000000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857000000", "currentAccountsPayable": "2000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1317000000", "totalShareholderEquity": "-188000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8000000", "totalCurrentLiabilities": "80000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1247000000", "cashAndShortTermInvestments": "305000000", "commonStockSharesOutstanding": "91842000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "305000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "317000000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": 475000, "ebitda": 475000, "pretax_income": 483000, "tax_provision": 101000, "net_income": 1292000, "net_income_to_common": 1292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": 667000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 920000000, "total_equity": -278000000, "shares_outstanding": 91683000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1959000000, "capital_expenditure": 0, "free_cash_flow": 1959000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112425, "ticker_id": 6957, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "475000", "ebitda": "475000", "netIncome": "1292000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "483000", "interestExpense": "8000", "operatingIncome": "475000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "101000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "-278000000", "currentDebt": "None", "investments": "None", "totalAssets": "667000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "920000000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "667000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "920000000", "totalShareholderEquity": "-278000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "920000000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "91683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1959000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1702000000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 475000, "depreciation_amortisation": null, "ebitda": 475000, "interest_expense": 8000, "interest_income": null, "other_non_operating": null, "pretax_income": 483000, "tax_provision": 101000, "effective_tax_rate": null, "net_income": 1292000, "net_income_continuing_ops": null, "net_income_to_common": 1292000, "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": 667000000, "total_assets": 667000000, "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": 920000000, "total_liabilities": 920000000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -278000000, "shares_outstanding": 91683000, "operating_cash_flow": 1959000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1702000000, "free_cash_flow": 1959000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "475000", "ebitda": "475000", "netIncome": "1292000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "483000", "interestExpense": "8000", "operatingIncome": "475000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "101000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "-278000000", "currentDebt": "None", "investments": "None", "totalAssets": "667000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "920000000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "667000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "920000000", "totalShareholderEquity": "-278000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "920000000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "91683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1959000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1702000000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -258000, "ebitda": -258000, "pretax_income": -458000, "tax_provision": -100000, "net_income": -358000, "net_income_to_common": -358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": 664000000, "short_term_debt": 644000000, "long_term_debt": null, "total_debt": 644000000, "total_liabilities": 1977000000, "total_equity": -1338000000, "shares_outstanding": 91683000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -25000000, "capital_expenditure": 0, "free_cash_flow": -25000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112427, "ticker_id": 6957, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-258000", "ebitda": "-258000", "netIncome": "-358000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-458000", "interestExpense": "15000", "operatingIncome": "-258000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "-1338000000", "currentDebt": "None", "investments": "None", "totalAssets": "664000000", "longTermDebt": "None", "shortTermDebt": "644000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "1977000000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "664000000", "currentAccountsPayable": "1000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1976000000", "totalShareholderEquity": "-1338000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1000000", "totalCurrentLiabilities": "645000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1332000000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "91683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-358000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-25000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4000000", "cashflowFromInvestment": "21000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -258000, "depreciation_amortisation": null, "ebitda": -258000, "interest_expense": 15000, "interest_income": null, "other_non_operating": null, "pretax_income": -458000, "tax_provision": -100000, "effective_tax_rate": null, "net_income": -358000, "net_income_continuing_ops": null, "net_income_to_common": -358000, "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": 664000000, "total_assets": 664000000, "short_term_debt": 644000000, "accounts_payable": 1000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 645000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1332000000, "total_liabilities": 1977000000, "total_debt": 644000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -1338000000, "shares_outstanding": 91683000, "operating_cash_flow": -25000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4000000, "free_cash_flow": -25000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-258000", "ebitda": "-258000", "netIncome": "-358000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-458000", "interestExpense": "15000", "operatingIncome": "-258000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "-1338000000", "currentDebt": "None", "investments": "None", "totalAssets": "664000000", "longTermDebt": "None", "shortTermDebt": "644000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "1977000000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "664000000", "currentAccountsPayable": "1000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1976000000", "totalShareholderEquity": "-1338000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1000000", "totalCurrentLiabilities": "645000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1332000000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "91683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-358000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-25000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4000000", "cashflowFromInvestment": "21000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 63620000, "cost_of_revenue": 57980000, "gross_profit": 5640000, "ebit": -16486999, "ebitda": -9969999, "pretax_income": -375609000, "tax_provision": -81471000, "net_income": -294138000, "net_income_to_common": -294138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_assets": 15892000000, "short_term_debt": 53000000, "long_term_debt": null, "total_debt": 53000000, "total_liabilities": 7487000000, "total_equity": 7731000000, "shares_outstanding": 91952000, "goodwill_and_intangibles": 11914000000 }, "cash_flow": { "operating_cash_flow": 357000000, "capital_expenditure": 0, "free_cash_flow": 357000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112410, "ticker_id": 6957, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16486999", "ebitda": "-9969999", "netIncome": "-294138000", "grossProfit": "5640000", "depreciation": "None", "totalRevenue": "63620000", "costOfRevenue": "57980000", "interestIncome": "None", "incomeBeforeTax": "-375609000", "interestExpense": "7561000", "operatingIncome": "-16486999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-81471000", "reportedCurrency": "USD", "netInterestIncome": "-7561000", "nonInterestIncome": "None", "operatingExpenses": "22127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6517000", "sellingGeneralAndAdministrative": "22127000", "netIncomeFromContinuingOperations": "-294138000" }, "balance": { "goodwill": "6959000000", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15892000000", "longTermDebt": "None", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4955000000", "reportedCurrency": "USD", "retainedEarnings": "7840000000", "totalLiabilities": "7487000000", "otherCurrentAssets": "593771000", "totalCurrentAssets": "1957000000", "currentLongTermDebt": "1818523000", "longTermInvestments": "671851000", "shortTermInvestments": "None", "currentNetReceivables": "31229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13935000000", "currentAccountsPayable": "8546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53000000", "totalShareholderEquity": "7731000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "572454000", "totalCurrentLiabilities": "1453000000", "otherNonCurrentLiabilities": "19402000", "totalNonCurrentLiabilities": "6034000000", "cashAndShortTermInvestments": "1332000000", "commonStockSharesOutstanding": "91952000", "intangibleAssetsExcludingGoodwill": "4955000000", "cashAndCashEquivalentsAtCarryingValue": "1332000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "357000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63620000, "cost_of_revenue": 57980000, "gross_profit": 5640000, "research_and_development": null, "selling_general_admin": 22127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16486999, "depreciation_amortisation": 6517000, "ebitda": -9969999, "interest_expense": 7561000, "interest_income": null, "other_non_operating": null, "pretax_income": -375609000, "tax_provision": -81471000, "effective_tax_rate": null, "net_income": -294138000, "net_income_continuing_ops": -294138000, "net_income_to_common": -294138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1332000000, "short_term_investments": null, "net_receivables": 31229000, "inventory": null, "other_current_assets": null, "total_current_assets": 1957000000, "net_ppe": null, "goodwill": 6959000000, "intangible_assets": 4955000000, "goodwill_and_intangibles": 11914000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13935000000, "total_assets": 15892000000, "short_term_debt": 53000000, "accounts_payable": 8546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1453000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6034000000, "total_liabilities": 7487000000, "total_debt": 53000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7840000000, "total_equity": 7731000000, "shares_outstanding": 91952000, "operating_cash_flow": 357000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52000000, "free_cash_flow": 357000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16486999", "ebitda": "-9969999", "netIncome": "-294138000", "grossProfit": "5640000", "depreciation": "None", "totalRevenue": "63620000", "costOfRevenue": "57980000", "interestIncome": "None", "incomeBeforeTax": "-375609000", "interestExpense": "7561000", "operatingIncome": "-16486999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-81471000", "reportedCurrency": "USD", "netInterestIncome": "-7561000", "nonInterestIncome": "None", "operatingExpenses": "22127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6517000", "sellingGeneralAndAdministrative": "22127000", "netIncomeFromContinuingOperations": "-294138000" }, "balance": { "goodwill": "6959000000", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15892000000", "longTermDebt": "None", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4955000000", "reportedCurrency": "USD", "retainedEarnings": "7840000000", "totalLiabilities": "7487000000", "otherCurrentAssets": "593771000", "totalCurrentAssets": "1957000000", "currentLongTermDebt": "1818523000", "longTermInvestments": "671851000", "shortTermInvestments": "None", "currentNetReceivables": "31229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13935000000", "currentAccountsPayable": "8546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53000000", "totalShareholderEquity": "7731000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "572454000", "totalCurrentLiabilities": "1453000000", "otherNonCurrentLiabilities": "19402000", "totalNonCurrentLiabilities": "6034000000", "cashAndShortTermInvestments": "1332000000", "commonStockSharesOutstanding": "91952000", "intangibleAssetsExcludingGoodwill": "4955000000", "cashAndCashEquivalentsAtCarryingValue": "1332000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "357000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 381951000, "cost_of_revenue": 308429000, "gross_profit": 73522000, "ebit": 222304000, "ebitda": 248424000, "pretax_income": 214773000, "tax_provision": 53907000, "net_income": 161033000, "net_income_to_common": 161033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38105000, "total_current_assets": 629464000, "total_assets": 1888893000, "short_term_debt": 1666546000, "long_term_debt": null, "total_debt": 1666546000, "total_liabilities": 1916028000, "total_equity": -49081000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 245972000 }, "cash_flow": { "operating_cash_flow": -401360000, "capital_expenditure": 36400000, "free_cash_flow": -364960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112411, "ticker_id": 6957, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222304000", "ebitda": "248424000", "netIncome": "161033000", "grossProfit": "73522000", "depreciation": "None", "totalRevenue": "381951000", "costOfRevenue": "308429000", "interestIncome": "None", "incomeBeforeTax": "214773000", "interestExpense": "7531000", "operatingIncome": "-31732000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "53907000", "reportedCurrency": "USD", "netInterestIncome": "-7531000", "nonInterestIncome": "None", "operatingExpenses": "105254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26120000", "sellingGeneralAndAdministrative": "79134000", "netIncomeFromContinuingOperations": "160866000" }, "balance": { "goodwill": "127367000", "inventory": "None", "commonStock": "919000", "currentDebt": "None", "investments": "None", "totalAssets": "1888893000", "longTermDebt": "None", "shortTermDebt": "1666546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "118605000", "reportedCurrency": "USD", "retainedEarnings": "-453647000", "totalLiabilities": "1916028000", "otherCurrentAssets": "560987000", "totalCurrentAssets": "629464000", "currentLongTermDebt": "1666546000", "longTermInvestments": "786344000", "shortTermInvestments": "None", "currentNetReceivables": "30372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1259429000", "currentAccountsPayable": "11521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1666546000", "totalShareholderEquity": "-49081000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63657000", "totalCurrentLiabilities": "1896721000", "otherNonCurrentLiabilities": "19307000", "totalNonCurrentLiabilities": "19307000", "cashAndShortTermInvestments": "38105000", "commonStockSharesOutstanding": "91845284", "intangibleAssetsExcludingGoodwill": "118605000", "cashAndCashEquivalentsAtCarryingValue": "38105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-401360000", "capitalExpenditures": "36400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220513000", "cashflowFromInvestment": "-2477000", "stockBasedCompensation": "-1708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 381951000, "cost_of_revenue": 308429000, "gross_profit": 73522000, "research_and_development": null, "selling_general_admin": 79134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222304000, "depreciation_amortisation": 26120000, "ebitda": 248424000, "interest_expense": 7531000, "interest_income": null, "other_non_operating": null, "pretax_income": 214773000, "tax_provision": 53907000, "effective_tax_rate": null, "net_income": 161033000, "net_income_continuing_ops": 160866000, "net_income_to_common": 161033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38105000, "short_term_investments": null, "net_receivables": 30372000, "inventory": null, "other_current_assets": null, "total_current_assets": 629464000, "net_ppe": null, "goodwill": 127367000, "intangible_assets": 118605000, "goodwill_and_intangibles": 245972000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1259429000, "total_assets": 1888893000, "short_term_debt": 1666546000, "accounts_payable": 11521000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1896721000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19307000, "total_liabilities": 1916028000, "total_debt": 1666546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -453647000, "total_equity": -49081000, "shares_outstanding": 91845284, "operating_cash_flow": -401360000, "stock_based_compensation": -1708000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2477000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -220513000, "free_cash_flow": -364960000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222304000", "ebitda": "248424000", "netIncome": "161033000", "grossProfit": "73522000", "depreciation": "None", "totalRevenue": "381951000", "costOfRevenue": "308429000", "interestIncome": "None", "incomeBeforeTax": "214773000", "interestExpense": "7531000", "operatingIncome": "-31732000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "53907000", "reportedCurrency": "USD", "netInterestIncome": "-7531000", "nonInterestIncome": "None", "operatingExpenses": "105254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26120000", "sellingGeneralAndAdministrative": "79134000", "netIncomeFromContinuingOperations": "160866000" }, "balance": { "goodwill": "127367000", "inventory": "None", "commonStock": "919000", "currentDebt": "None", "investments": "None", "totalAssets": "1888893000", "longTermDebt": "None", "shortTermDebt": "1666546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "118605000", "reportedCurrency": "USD", "retainedEarnings": "-453647000", "totalLiabilities": "1916028000", "otherCurrentAssets": "560987000", "totalCurrentAssets": "629464000", "currentLongTermDebt": "1666546000", "longTermInvestments": "786344000", "shortTermInvestments": "None", "currentNetReceivables": "30372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1259429000", "currentAccountsPayable": "11521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1666546000", "totalShareholderEquity": "-49081000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63657000", "totalCurrentLiabilities": "1896721000", "otherNonCurrentLiabilities": "19307000", "totalNonCurrentLiabilities": "19307000", "cashAndShortTermInvestments": "38105000", "commonStockSharesOutstanding": "91845284", "intangibleAssetsExcludingGoodwill": "118605000", "cashAndCashEquivalentsAtCarryingValue": "38105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-401360000", "capitalExpenditures": "36400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220513000", "cashflowFromInvestment": "-2477000", "stockBasedCompensation": "-1708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 1085000000, "cost_of_revenue": 631000000, "gross_profit": 454000000, "ebit": 109000000, "ebitda": 227000000, "pretax_income": 23000000, "tax_provision": -10000000, "net_income": 33000000, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1588000000, "total_current_assets": 1645000000, "total_assets": 17107000000, "short_term_debt": 1915000000, "long_term_debt": null, "total_debt": 1915000000, "total_liabilities": 9731000000, "total_equity": 7376000000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 12467000000 }, "cash_flow": { "operating_cash_flow": 697360000, "capital_expenditure": 36400000, "free_cash_flow": 733760000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112413, "ticker_id": 6957, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109000000", "ebitda": "227000000", "netIncome": "33000000", "grossProfit": "454000000", "depreciation": "None", "totalRevenue": "1085000000", "costOfRevenue": "631000000", "interestIncome": "None", "incomeBeforeTax": "23000000", "interestExpense": "86000000", "operatingIncome": "149000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "305000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "7200000000", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "17107000000", "longTermDebt": "None", "shortTermDebt": "1915000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5267000000", "reportedCurrency": "None", "retainedEarnings": "7440000000", "totalLiabilities": "9731000000", "otherCurrentAssets": "-246000000", "totalCurrentAssets": "1645000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15462000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1915000000", "totalShareholderEquity": "7376000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "521000000", "totalCurrentLiabilities": "3526000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6205000000", "cashAndShortTermInvestments": "1588000000", "commonStockSharesOutstanding": "91845284", "intangibleAssetsExcludingGoodwill": "5267000000", "cashAndCashEquivalentsAtCarryingValue": "1588000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "697360000", "capitalExpenditures": "36400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "906513000", "cashflowFromInvestment": "-3007895000", "stockBasedCompensation": "12708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1085000000, "cost_of_revenue": 631000000, "gross_profit": 454000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109000000, "depreciation_amortisation": 118000000, "ebitda": 227000000, "interest_expense": 86000000, "interest_income": null, "other_non_operating": null, "pretax_income": 23000000, "tax_provision": -10000000, "effective_tax_rate": null, "net_income": 33000000, "net_income_continuing_ops": null, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1588000000, "short_term_investments": null, "net_receivables": 303000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1645000000, "net_ppe": null, "goodwill": 7200000000, "intangible_assets": 5267000000, "goodwill_and_intangibles": 12467000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15462000000, "total_assets": 17107000000, "short_term_debt": 1915000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3526000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6205000000, "total_liabilities": 9731000000, "total_debt": 1915000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7440000000, "total_equity": 7376000000, "shares_outstanding": 91845284, "operating_cash_flow": 697360000, "stock_based_compensation": 12708000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3007895000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 906513000, "free_cash_flow": 733760000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109000000", "ebitda": "227000000", "netIncome": "33000000", "grossProfit": "454000000", "depreciation": "None", "totalRevenue": "1085000000", "costOfRevenue": "631000000", "interestIncome": "None", "incomeBeforeTax": "23000000", "interestExpense": "86000000", "operatingIncome": "149000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "305000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "7200000000", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "17107000000", "longTermDebt": "None", "shortTermDebt": "1915000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5267000000", "reportedCurrency": "None", "retainedEarnings": "7440000000", "totalLiabilities": "9731000000", "otherCurrentAssets": "-246000000", "totalCurrentAssets": "1645000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15462000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1915000000", "totalShareholderEquity": "7376000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "521000000", "totalCurrentLiabilities": "3526000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6205000000", "cashAndShortTermInvestments": "1588000000", "commonStockSharesOutstanding": "91845284", "intangibleAssetsExcludingGoodwill": "5267000000", "cashAndCashEquivalentsAtCarryingValue": "1588000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "697360000", "capitalExpenditures": "36400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "906513000", "cashflowFromInvestment": "-3007895000", "stockBasedCompensation": "12708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 1341000000, "cost_of_revenue": 779000000, "gross_profit": 562000000, "ebit": -219000000, "ebitda": -7000000, "pretax_income": -227000000, "tax_provision": -49000000, "net_income": -178000000, "net_income_to_common": -178000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308000000, "total_current_assets": 309000000, "total_assets": 1371000000, "short_term_debt": 1769000000, "long_term_debt": null, "total_debt": 1769000000, "total_liabilities": 1860000000, "total_equity": -511000000, "shares_outstanding": 91845284, "goodwill_and_intangibles": 6705000000 }, "cash_flow": { "operating_cash_flow": -6000000, "capital_expenditure": 0, "free_cash_flow": -6000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112414, "ticker_id": 6957, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-219000000", "ebitda": "-7000000", "netIncome": "-178000000", "grossProfit": "562000000", "depreciation": "None", "totalRevenue": "1341000000", "costOfRevenue": "779000000", "interestIncome": "None", "incomeBeforeTax": "-227000000", "interestExpense": "8000000", "operatingIncome": "-7000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-49000000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "7000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "779000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7000000", "sellingGeneralAndAdministrative": "7000000", "netIncomeFromContinuingOperations": "-178000000" }, "balance": { "goodwill": "4135000000", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "1371000000", "longTermDebt": "None", "shortTermDebt": "1769000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2570000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1860000000", "otherCurrentAssets": "None", "totalCurrentAssets": "309000000", "currentLongTermDebt": "1769000000", "longTermInvestments": "589000000", "shortTermInvestments": "None", "currentNetReceivables": "1000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1769000000", "totalShareholderEquity": "-511000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1000000", "totalCurrentLiabilities": "1770000000", "otherNonCurrentLiabilities": "90000000", "totalNonCurrentLiabilities": "90000000", "cashAndShortTermInvestments": "308000000", "commonStockSharesOutstanding": "91845284", "intangibleAssetsExcludingGoodwill": "2570000000", "cashAndCashEquivalentsAtCarryingValue": "308000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-178000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21000000", "cashflowFromInvestment": "61000000", "stockBasedCompensation": "-10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1341000000, "cost_of_revenue": 779000000, "gross_profit": 562000000, "research_and_development": null, "selling_general_admin": 7000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -219000000, "depreciation_amortisation": 7000000, "ebitda": -7000000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": -227000000, "tax_provision": -49000000, "effective_tax_rate": null, "net_income": -178000000, "net_income_continuing_ops": -178000000, "net_income_to_common": -178000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308000000, "short_term_investments": null, "net_receivables": 1000000, "inventory": null, "other_current_assets": null, "total_current_assets": 309000000, "net_ppe": null, "goodwill": 4135000000, "intangible_assets": 2570000000, "goodwill_and_intangibles": 6705000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1062000000, "total_assets": 1371000000, "short_term_debt": 1769000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1770000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 90000000, "total_liabilities": 1860000000, "total_debt": 1769000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -511000000, "shares_outstanding": 91845284, "operating_cash_flow": -6000000, "stock_based_compensation": -10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 61000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21000000, "free_cash_flow": -6000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-219000000", "ebitda": "-7000000", "netIncome": "-178000000", "grossProfit": "562000000", "depreciation": "None", "totalRevenue": "1341000000", "costOfRevenue": "779000000", "interestIncome": "None", "incomeBeforeTax": "-227000000", "interestExpense": "8000000", "operatingIncome": "-7000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-49000000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "7000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "779000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7000000", "sellingGeneralAndAdministrative": "7000000", "netIncomeFromContinuingOperations": "-178000000" }, "balance": { "goodwill": "4135000000", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "1371000000", "longTermDebt": "None", "shortTermDebt": "1769000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2570000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1860000000", "otherCurrentAssets": "None", "totalCurrentAssets": "309000000", "currentLongTermDebt": "1769000000", "longTermInvestments": "589000000", "shortTermInvestments": "None", "currentNetReceivables": "1000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1769000000", "totalShareholderEquity": "-511000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1000000", "totalCurrentLiabilities": "1770000000", "otherNonCurrentLiabilities": "90000000", "totalNonCurrentLiabilities": "90000000", "cashAndShortTermInvestments": "308000000", "commonStockSharesOutstanding": "91845284", "intangibleAssetsExcludingGoodwill": "2570000000", "cashAndCashEquivalentsAtCarryingValue": "308000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-178000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21000000", "cashflowFromInvestment": "61000000", "stockBasedCompensation": "-10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 447000000, "cost_of_revenue": 286000000, "gross_profit": 161000000, "ebit": -15000000, "ebitda": -4000000, "pretax_income": -22000000, "tax_provision": -5000000, "net_income": -17000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314000000, "total_current_assets": 315000000, "total_assets": 1231000000, "short_term_debt": null, "long_term_debt": 1582000000, "total_debt": 1582000000, "total_liabilities": 1583000000, "total_equity": -374000000, "shares_outstanding": 91843000, "goodwill_and_intangibles": 6766000000 }, "cash_flow": { "operating_cash_flow": 140000000, "capital_expenditure": 27000000, "free_cash_flow": 167000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112415, "ticker_id": 6957, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15000000", "ebitda": "-4000000", "netIncome": "-17000000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "447000000", "costOfRevenue": "286000000", "interestIncome": "None", "incomeBeforeTax": "-22000000", "interestExpense": "7000000", "operatingIncome": "-4000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "4000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "-17000000" }, "balance": { "goodwill": "4134000000", "inventory": "None", "commonStock": "-374000000", "currentDebt": "None", "investments": "None", "totalAssets": "1231000000", "longTermDebt": "1582000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2632000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1583000000", "otherCurrentAssets": "None", "totalCurrentAssets": "315000000", "currentLongTermDebt": "None", "longTermInvestments": "479000000", "shortTermInvestments": "None", "currentNetReceivables": "1000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "916000000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1582000000", "totalShareholderEquity": "-374000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "437000000", "totalCurrentLiabilities": "1446000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "1583000000", "cashAndShortTermInvestments": "314000000", "commonStockSharesOutstanding": "91843000", "intangibleAssetsExcludingGoodwill": "2632000000", "cashAndCashEquivalentsAtCarryingValue": "314000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "-296000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 447000000, "cost_of_revenue": 286000000, "gross_profit": 161000000, "research_and_development": null, "selling_general_admin": 4000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15000000, "depreciation_amortisation": 86000000, "ebitda": -4000000, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": -22000000, "tax_provision": -5000000, "effective_tax_rate": null, "net_income": -17000000, "net_income_continuing_ops": -17000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314000000, "short_term_investments": null, "net_receivables": 1000000, "inventory": null, "other_current_assets": null, "total_current_assets": 315000000, "net_ppe": null, "goodwill": 4134000000, "intangible_assets": 2632000000, "goodwill_and_intangibles": 6766000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 916000000, "total_assets": 1231000000, "short_term_debt": null, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1446000000, "long_term_debt": 1582000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1583000000, "total_liabilities": 1583000000, "total_debt": 1582000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -374000000, "shares_outstanding": 91843000, "operating_cash_flow": 140000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -296000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11000000, "free_cash_flow": 167000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15000000", "ebitda": "-4000000", "netIncome": "-17000000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "447000000", "costOfRevenue": "286000000", "interestIncome": "None", "incomeBeforeTax": "-22000000", "interestExpense": "7000000", "operatingIncome": "-4000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "4000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "-17000000" }, "balance": { "goodwill": "4134000000", "inventory": "None", "commonStock": "-374000000", "currentDebt": "None", "investments": "None", "totalAssets": "1231000000", "longTermDebt": "1582000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2632000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1583000000", "otherCurrentAssets": "None", "totalCurrentAssets": "315000000", "currentLongTermDebt": "None", "longTermInvestments": "479000000", "shortTermInvestments": "None", "currentNetReceivables": "1000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "916000000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1582000000", "totalShareholderEquity": "-374000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "437000000", "totalCurrentLiabilities": "1446000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "1583000000", "cashAndShortTermInvestments": "314000000", "commonStockSharesOutstanding": "91843000", "intangibleAssetsExcludingGoodwill": "2632000000", "cashAndCashEquivalentsAtCarryingValue": "314000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "-296000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 23156000000, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -4000000, "ebitda": -131000000, "pretax_income": -138000000, "tax_provision": -29000000, "net_income": -107000000, "net_income_to_common": -107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325000000, "total_current_assets": 325000000, "total_assets": 1223000000, "short_term_debt": null, "long_term_debt": 1556000000, "total_debt": 1556000000, "total_liabilities": 1560000000, "total_equity": -359000000, "shares_outstanding": 91736000, "goodwill_and_intangibles": 3987000000 }, "cash_flow": { "operating_cash_flow": -3000000, "capital_expenditure": 0, "free_cash_flow": -3000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112416, "ticker_id": 6957, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4000000", "ebitda": "-131000000", "netIncome": "-107000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "23156000000", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-138000000", "interestExpense": "7000000", "operatingIncome": "-4000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-29000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "4000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-127000000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "-109000000" }, "balance": { "goodwill": "2621000000", "inventory": "None", "commonStock": "-359000000", "currentDebt": "None", "investments": "None", "totalAssets": "1223000000", "longTermDebt": "1556000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1366000000", "reportedCurrency": "USD", "retainedEarnings": "-456109000", "totalLiabilities": "1560000000", "otherCurrentAssets": "11587000", "totalCurrentAssets": "325000000", "currentLongTermDebt": "None", "longTermInvestments": "458000000", "shortTermInvestments": "None", "currentNetReceivables": "20055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "898000000", "currentAccountsPayable": "3000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1556000000", "totalShareholderEquity": "-359000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1067000", "totalCurrentLiabilities": "3000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "1557000000", "cashAndShortTermInvestments": "325000000", "commonStockSharesOutstanding": "91736000", "intangibleAssetsExcludingGoodwill": "1366000000", "cashAndCashEquivalentsAtCarryingValue": "325000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23156000000, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 4000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4000000, "depreciation_amortisation": -127000000, "ebitda": -131000000, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": -138000000, "tax_provision": -29000000, "effective_tax_rate": null, "net_income": -107000000, "net_income_continuing_ops": -109000000, "net_income_to_common": -107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325000000, "short_term_investments": null, "net_receivables": 20055000, "inventory": null, "other_current_assets": null, "total_current_assets": 325000000, "net_ppe": null, "goodwill": 2621000000, "intangible_assets": 1366000000, "goodwill_and_intangibles": 3987000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 898000000, "total_assets": 1223000000, "short_term_debt": null, "accounts_payable": 3000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3000000, "long_term_debt": 1556000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1557000000, "total_liabilities": 1560000000, "total_debt": 1556000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -456109000, "total_equity": -359000000, "shares_outstanding": 91736000, "operating_cash_flow": -3000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60000000, "free_cash_flow": -3000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4000000", "ebitda": "-131000000", "netIncome": "-107000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "23156000000", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-138000000", "interestExpense": "7000000", "operatingIncome": "-4000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-29000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "4000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-127000000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "-109000000" }, "balance": { "goodwill": "2621000000", "inventory": "None", "commonStock": "-359000000", "currentDebt": "None", "investments": "None", "totalAssets": "1223000000", "longTermDebt": "1556000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1366000000", "reportedCurrency": "USD", "retainedEarnings": "-456109000", "totalLiabilities": "1560000000", "otherCurrentAssets": "11587000", "totalCurrentAssets": "325000000", "currentLongTermDebt": "None", "longTermInvestments": "458000000", "shortTermInvestments": "None", "currentNetReceivables": "20055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "898000000", "currentAccountsPayable": "3000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1556000000", "totalShareholderEquity": "-359000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1067000", "totalCurrentLiabilities": "3000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "1557000000", "cashAndShortTermInvestments": "325000000", "commonStockSharesOutstanding": "91736000", "intangibleAssetsExcludingGoodwill": "1366000000", "cashAndCashEquivalentsAtCarryingValue": "325000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -3000000, "ebitda": 28000000, "pretax_income": 20000000, "tax_provision": 5000000, "net_income": 15000000, "net_income_to_common": 15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388000000, "total_current_assets": 388000000, "total_assets": 1255000000, "short_term_debt": 55000000, "long_term_debt": 1382000000, "total_debt": 1437000000, "total_liabilities": 1438000000, "total_equity": -206000000, "shares_outstanding": 91736000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 0, "free_cash_flow": -4000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112418, "ticker_id": 6957, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3000000", "ebitda": "28000000", "netIncome": "15000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "20000000", "interestExpense": "8000000", "operatingIncome": "-3000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "3000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "-206000000", "currentDebt": "None", "investments": "None", "totalAssets": "1255000000", "longTermDebt": "1382000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1438000000", "otherCurrentAssets": "None", "totalCurrentAssets": "388000000", "currentLongTermDebt": "55000000", "longTermInvestments": "448000000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "867000000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1437000000", "totalShareholderEquity": "-206000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "55000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "1383000000", "cashAndShortTermInvestments": "388000000", "commonStockSharesOutstanding": "91736000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "388000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "-3000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 3000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3000000, "depreciation_amortisation": 31000000, "ebitda": 28000000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": 20000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 15000000, "net_income_continuing_ops": 15000000, "net_income_to_common": 15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388000000, "short_term_investments": null, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 388000000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 867000000, "total_assets": 1255000000, "short_term_debt": 55000000, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55000000, "long_term_debt": 1382000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1383000000, "total_liabilities": 1438000000, "total_debt": 1437000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -206000000, "shares_outstanding": 91736000, "operating_cash_flow": -4000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11000000, "free_cash_flow": -4000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3000000", "ebitda": "28000000", "netIncome": "15000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "20000000", "interestExpense": "8000000", "operatingIncome": "-3000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "3000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "-206000000", "currentDebt": "None", "investments": "None", "totalAssets": "1255000000", "longTermDebt": "1382000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1438000000", "otherCurrentAssets": "None", "totalCurrentAssets": "388000000", "currentLongTermDebt": "55000000", "longTermInvestments": "448000000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "867000000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1437000000", "totalShareholderEquity": "-206000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "55000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "1383000000", "cashAndShortTermInvestments": "388000000", "commonStockSharesOutstanding": "91736000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "388000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "-3000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": 175000000, "ebitda": 177000000, "pretax_income": 170000000, "tax_provision": 36000000, "net_income": 134000000, "net_income_to_common": 134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406000000, "total_current_assets": 406000000, "total_assets": 1000000000, "short_term_debt": 67000000, "long_term_debt": 1236000000, "total_debt": 1303000000, "total_liabilities": 1147000000, "total_equity": -170000000, "shares_outstanding": 92000000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 2000000, "capital_expenditure": 2000000, "free_cash_flow": 4000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112419, "ticker_id": 6957, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175000000", "ebitda": "177000000", "netIncome": "134000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "170000000", "interestExpense": "7000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "2000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2000000", "sellingGeneralAndAdministrative": "2000000", "netIncomeFromContinuingOperations": "134000000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "-170000000", "currentDebt": "None", "investments": "None", "totalAssets": "1000000000", "longTermDebt": "1236000000", "shortTermDebt": "67000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1147000000", "otherCurrentAssets": "None", "totalCurrentAssets": "406000000", "currentLongTermDebt": "67000000", "longTermInvestments": "345000000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594000000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1303000000", "totalShareholderEquity": "-170000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6000000", "totalCurrentLiabilities": "73000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1074000000", "cashAndShortTermInvestments": "406000000", "commonStockSharesOutstanding": "92000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "406000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2000000", "capitalExpenditures": "2000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2000000", "cashflowFromInvestment": "108000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 2000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175000000, "depreciation_amortisation": 2000000, "ebitda": 177000000, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": 170000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 134000000, "net_income_continuing_ops": 134000000, "net_income_to_common": 134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406000000, "short_term_investments": null, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 406000000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 594000000, "total_assets": 1000000000, "short_term_debt": 67000000, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73000000, "long_term_debt": 1236000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1074000000, "total_liabilities": 1147000000, "total_debt": 1303000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -170000000, "shares_outstanding": 92000000, "operating_cash_flow": 2000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 108000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2000000, "free_cash_flow": 4000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175000000", "ebitda": "177000000", "netIncome": "134000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "170000000", "interestExpense": "7000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "2000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2000000", "sellingGeneralAndAdministrative": "2000000", "netIncomeFromContinuingOperations": "134000000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "-170000000", "currentDebt": "None", "investments": "None", "totalAssets": "1000000000", "longTermDebt": "1236000000", "shortTermDebt": "67000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1147000000", "otherCurrentAssets": "None", "totalCurrentAssets": "406000000", "currentLongTermDebt": "67000000", "longTermInvestments": "345000000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594000000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1303000000", "totalShareholderEquity": "-170000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6000000", "totalCurrentLiabilities": "73000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1074000000", "cashAndShortTermInvestments": "406000000", "commonStockSharesOutstanding": "92000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "406000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2000000", "capitalExpenditures": "2000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2000000", "cashflowFromInvestment": "108000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -86000000, "ebitda": -85956724, "pretax_income": -93000000, "tax_provision": -20000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298000000, "total_current_assets": 298000000, "total_assets": 1174000000, "short_term_debt": 74000000, "long_term_debt": 10047000000, "total_debt": 10121000000, "total_liabilities": 1433000000, "total_equity": -282000000, "shares_outstanding": 92000000, "goodwill_and_intangibles": 26042000000 }, "cash_flow": { "operating_cash_flow": -9000000, "capital_expenditure": 0, "free_cash_flow": -9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112420, "ticker_id": 6957, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-86000000", "ebitda": "-85956724", "netIncome": "-73000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-93000000", "interestExpense": "7000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "2000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43276", "sellingGeneralAndAdministrative": "2000000", "netIncomeFromContinuingOperations": "-73000000" }, "balance": { "goodwill": "15209000000", "inventory": "None", "commonStock": "-282000000", "currentDebt": "None", "investments": "None", "totalAssets": "1174000000", "longTermDebt": "10047000000", "shortTermDebt": "74000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "10833000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1433000000", "otherCurrentAssets": "402000000", "totalCurrentAssets": "298000000", "currentLongTermDebt": "1075000000", "longTermInvestments": "1642000000", "shortTermInvestments": "None", "currentNetReceivables": "614000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "876000000", "currentAccountsPayable": "1225000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1418000000", "totalShareholderEquity": "-282000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14000000", "totalCurrentLiabilities": "88000000", "otherNonCurrentLiabilities": "1254000000", "totalNonCurrentLiabilities": "1345000000", "cashAndShortTermInvestments": "298000000", "commonStockSharesOutstanding": "92000000", "intangibleAssetsExcludingGoodwill": "10833000000", "cashAndCashEquivalentsAtCarryingValue": "298000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 2000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -86000000, "depreciation_amortisation": 43276, "ebitda": -85956724, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": -93000000, "tax_provision": -20000000, "effective_tax_rate": null, "net_income": -73000000, "net_income_continuing_ops": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298000000, "short_term_investments": null, "net_receivables": 614000000, "inventory": null, "other_current_assets": null, "total_current_assets": 298000000, "net_ppe": null, "goodwill": 15209000000, "intangible_assets": 10833000000, "goodwill_and_intangibles": 26042000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 876000000, "total_assets": 1174000000, "short_term_debt": 74000000, "accounts_payable": 1225000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88000000, "long_term_debt": 10047000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1345000000, "total_liabilities": 1433000000, "total_debt": 10121000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -282000000, "shares_outstanding": 92000000, "operating_cash_flow": -9000000, "stock_based_compensation": 1000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2000000, "free_cash_flow": -9000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-86000000", "ebitda": "-85956724", "netIncome": "-73000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-93000000", "interestExpense": "7000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "2000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43276", "sellingGeneralAndAdministrative": "2000000", "netIncomeFromContinuingOperations": "-73000000" }, "balance": { "goodwill": "15209000000", "inventory": "None", "commonStock": "-282000000", "currentDebt": "None", "investments": "None", "totalAssets": "1174000000", "longTermDebt": "10047000000", "shortTermDebt": "74000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "10833000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1433000000", "otherCurrentAssets": "402000000", "totalCurrentAssets": "298000000", "currentLongTermDebt": "1075000000", "longTermInvestments": "1642000000", "shortTermInvestments": "None", "currentNetReceivables": "614000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "876000000", "currentAccountsPayable": "1225000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1418000000", "totalShareholderEquity": "-282000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14000000", "totalCurrentLiabilities": "88000000", "otherNonCurrentLiabilities": "1254000000", "totalNonCurrentLiabilities": "1345000000", "cashAndShortTermInvestments": "298000000", "commonStockSharesOutstanding": "92000000", "intangibleAssetsExcludingGoodwill": "10833000000", "cashAndCashEquivalentsAtCarryingValue": "298000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -148006000, "ebitda": -148000000, "pretax_income": -156000000, "tax_provision": -33000000, "net_income": -123000000, "net_income_to_common": -123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305000000, "total_current_assets": 305000000, "total_assets": 1162000000, "short_term_debt": 70000000, "long_term_debt": 1247000000, "total_debt": 1317000000, "total_liabilities": 1327000000, "total_equity": -188000000, "shares_outstanding": 91762000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 0, "free_cash_flow": -10000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112421, "ticker_id": 6957, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-148006000", "ebitda": "-148000000", "netIncome": "-123000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-156000000", "interestExpense": "8000000", "operatingIncome": "-6000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-33000000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "6000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6000", "sellingGeneralAndAdministrative": "6000000", "netIncomeFromContinuingOperations": "-123000000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "-188000000", "currentDebt": "None", "investments": "None", "totalAssets": "1162000000", "longTermDebt": "1247000000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1327000000", "otherCurrentAssets": "None", "totalCurrentAssets": "305000000", "currentLongTermDebt": "70000000", "longTermInvestments": "333000000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857000000", "currentAccountsPayable": "2000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1317000000", "totalShareholderEquity": "-188000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8000000", "totalCurrentLiabilities": "80000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1247000000", "cashAndShortTermInvestments": "305000000", "commonStockSharesOutstanding": "91762000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "305000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 6000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -148006000, "depreciation_amortisation": 6000, "ebitda": -148000000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": -156000000, "tax_provision": -33000000, "effective_tax_rate": null, "net_income": -123000000, "net_income_continuing_ops": -123000000, "net_income_to_common": -123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305000000, "short_term_investments": null, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 305000000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 857000000, "total_assets": 1162000000, "short_term_debt": 70000000, "accounts_payable": 2000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80000000, "long_term_debt": 1247000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1247000000, "total_liabilities": 1327000000, "total_debt": 1317000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -188000000, "shares_outstanding": 91762000, "operating_cash_flow": -10000000, "stock_based_compensation": 1000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -10000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-148006000", "ebitda": "-148000000", "netIncome": "-123000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-156000000", "interestExpense": "8000000", "operatingIncome": "-6000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-33000000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "6000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6000", "sellingGeneralAndAdministrative": "6000000", "netIncomeFromContinuingOperations": "-123000000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "-188000000", "currentDebt": "None", "investments": "None", "totalAssets": "1162000000", "longTermDebt": "1247000000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1327000000", "otherCurrentAssets": "None", "totalCurrentAssets": "305000000", "currentLongTermDebt": "70000000", "longTermInvestments": "333000000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857000000", "currentAccountsPayable": "2000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1317000000", "totalShareholderEquity": "-188000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8000000", "totalCurrentLiabilities": "80000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1247000000", "cashAndShortTermInvestments": "305000000", "commonStockSharesOutstanding": "91762000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "305000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -22005000, "ebitda": -22000000, "pretax_income": -24000000, "tax_provision": -5000000, "net_income": -19000000, "net_income_to_common": -19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315000000, "total_current_assets": 315000000, "total_assets": 1191000000, "short_term_debt": 65000000, "long_term_debt": 1161000000, "total_debt": 1226000000, "total_liabilities": 1230000000, "total_equity": -62000000, "shares_outstanding": 91683000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112423, "ticker_id": 6957, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22005000", "ebitda": "-22000000", "netIncome": "-19000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-24000000", "interestExpense": "2000000", "operatingIncome": "-5000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-2000000", "nonInterestIncome": "None", "operatingExpenses": "5000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "-19000000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "-62000000", "currentDebt": "None", "investments": "None", "totalAssets": "1191000000", "longTermDebt": "1161000000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1230000000", "otherCurrentAssets": "None", "totalCurrentAssets": "315000000", "currentLongTermDebt": "65000000", "longTermInvestments": "397000000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "876000000", "currentAccountsPayable": "2000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1226000000", "totalShareholderEquity": "-62000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2000000", "totalCurrentLiabilities": "69000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1161000000", "cashAndShortTermInvestments": "315000000", "commonStockSharesOutstanding": "91683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "315000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 5000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22005000, "depreciation_amortisation": 5000, "ebitda": -22000000, "interest_expense": 2000000, "interest_income": null, "other_non_operating": null, "pretax_income": -24000000, "tax_provision": -5000000, "effective_tax_rate": null, "net_income": -19000000, "net_income_continuing_ops": -19000000, "net_income_to_common": -19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315000000, "short_term_investments": null, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 315000000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 876000000, "total_assets": 1191000000, "short_term_debt": 65000000, "accounts_payable": 2000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69000000, "long_term_debt": 1161000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1161000000, "total_liabilities": 1230000000, "total_debt": 1226000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -62000000, "shares_outstanding": 91683000, "operating_cash_flow": null, "stock_based_compensation": 1000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22005000", "ebitda": "-22000000", "netIncome": "-19000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-24000000", "interestExpense": "2000000", "operatingIncome": "-5000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-2000000", "nonInterestIncome": "None", "operatingExpenses": "5000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "-19000000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "-62000000", "currentDebt": "None", "investments": "None", "totalAssets": "1191000000", "longTermDebt": "1161000000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1230000000", "otherCurrentAssets": "None", "totalCurrentAssets": "315000000", "currentLongTermDebt": "65000000", "longTermInvestments": "397000000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "876000000", "currentAccountsPayable": "2000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1226000000", "totalShareholderEquity": "-62000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2000000", "totalCurrentLiabilities": "69000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1161000000", "cashAndShortTermInvestments": "315000000", "commonStockSharesOutstanding": "91683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "315000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -11000, "ebitda": -11000, "pretax_income": -17000000, "tax_provision": -3000000, "net_income": -14000000, "net_income_to_common": -14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": 667000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 920000000, "total_equity": -278000000, "shares_outstanding": 91683000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2000, "capital_expenditure": 0, "free_cash_flow": -2000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112424, "ticker_id": 6957, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:39.706704+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11000", "ebitda": "-11000", "netIncome": "-14000000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-17000000", "interestExpense": "2000000", "operatingIncome": "-11000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "15000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "-278000000", "currentDebt": "None", "investments": "None", "totalAssets": "667000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "920000000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "667000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "920000000", "totalShareholderEquity": "-278000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "920000000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "91683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11000", "cashflowFromInvestment": "-9000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11000, "depreciation_amortisation": null, "ebitda": -11000, "interest_expense": 2000000, "interest_income": null, "other_non_operating": null, "pretax_income": -17000000, "tax_provision": -3000000, "effective_tax_rate": null, "net_income": -14000000, "net_income_continuing_ops": null, "net_income_to_common": -14000000, "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": 667000000, "total_assets": 667000000, "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": 920000000, "total_liabilities": 920000000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -278000000, "shares_outstanding": 91683000, "operating_cash_flow": -2000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11000, "free_cash_flow": -2000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11000", "ebitda": "-11000", "netIncome": "-14000000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-17000000", "interestExpense": "2000000", "operatingIncome": "-11000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "15000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "-278000000", "currentDebt": "None", "investments": "None", "totalAssets": "667000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "920000000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "667000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "920000000", "totalShareholderEquity": "-278000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "920000000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "91683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11000", "cashflowFromInvestment": "-9000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": 5, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }