{ "ticker": { "uuid": "45002205-fe4d-4521-95dc-4559538665a1", "symbol": "SABR", "name": "Sabre Corpo", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/45002205-fe4d-4521-95dc-4559538665a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/45002205-fe4d-4521-95dc-4559538665a1/" }, "ticker_metadata": { "id": 8110, "uuid": "45002205-fe4d-4521-95dc-4559538665a1", "symbol": "SABR", "name": "Sabre Corpo", "asset_type": "equity", "market_cap": 656220000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Saber Corporation, through its subsidiary, Saber Holdings Corporation, provides software and technology solutions for the global travel industry. The company is headquartered in Southlake, Texas.", "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": "45002205-fe4d-4521-95dc-4559538665a1", "symbol": "SABR", "name": "Sabre Corpo", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/45002205-fe4d-4521-95dc-4559538665a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/45002205-fe4d-4521-95dc-4559538665a1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.39, "value": 0.8, "quality": 0.08, "momentum": 0.07, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 1.66, "market_cap": 659956240, "pe_ratio": 1.3268, "earnings_yield": 0.7537, "ebitda_to_ev": 0.0944, "shareholder_yield": 0, "roe": -0.478, "piotroski_f_score": 5, "momentum_12_1": -0.2536, "volatility_252d": 0.8702 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:26.124216+00:00", "batch_id": "" }, "size": { "price_close": 1.66, "market_cap": 659956240, "market_cap_usd": 659956240, "enterprise_value": 4261616240, "shares_outstanding": 397564000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1.3268, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.2333, "pcf_ratio": null, "pfcf_ratio": -6.678, "ev_ebitda": 10.5951, "ev_ebit": 14.2231, "ev_sales": 1.5063, "ev_fcf": -43.1229, "earnings_yield": 0.7537, "fcf_yield": -0.0232, "price_to_sales": 0.2333, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": 0.0944, "sales_yield": 0.6639 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.502, "operating_margin": 0.1059, "net_margin": 0.1758, "ebitda_margin": 0.1422, "fcf_margin": -0.0349, "roe": -0.478, "roa": 0.1148, "roic": 0.0877, "roc_greenblatt": null, "asset_turnover": 0.653, "cash_conversion": -0.1987, "accruals_ratio": 0.1575, "sbc_to_revenue": 0.0133, "piotroski_f_score": 5, "altman_z_score": -0.2962, "earnings_stability_5y": 8.3056, "revenue_stability_5y": 0.3373, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3278, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -5.1384, "net_debt_to_ebitda": 8.9543, "debt_to_assets": 0.9847, "interest_coverage": 0.6803, "current_ratio": 0.9252, "quick_ratio": 0.9252, "net_debt": 3601660000, "local_beta": -0.0004, "volatility_252d": 0.8702, "volatility_60d": 1.8895, "max_drawdown_12m": -0.7221, "risk_adjusted_momentum": -0.2915 }, "growth": { "revenue_growth_1y": -0.0413, "revenue_growth_3y_cagr": 0.0298, "revenue_growth_5y_cagr": 0.1574, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.759, "book_value_growth_1y": null, "revenue_growth": -0.0413, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1942, "price_return_3m": 0.044, "price_return_6m": 0.0184, "price_return_9m": -0.0292, "price_return_12m": -0.3986, "price_return_12m_ex1m": -0.2536, "momentum_6m": 0.0184, "momentum_12m": -0.3986, "momentum_12_1": -0.2536, "distance_from_52w_high": -0.5146, "distance_from_52w_low": 0.7464, "relative_strength": -0.5565 }, "raw_ttm": { "revenue_ttm": 2829183000, "gross_profit_ttm": 1420190000, "ebit_ttm": 299626000, "ebitda_ttm": 402225000, "net_income_ttm": 497397000, "eps_diluted_ttm": 1.2511, "operating_cash_flow_ttm": -185051000, "capital_expenditure_ttm": 86226000, "fcf_ttm": -98825000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 440451000, "cash_and_equivalents": 664601000, "total_current_assets": 1133806000, "total_current_liabilities": 1225474000, "net_ppe": null, "total_assets": 4332512000, "total_debt": 4266261000, "total_equity": -1040513999, "net_working_capital": -401585000, "book_value_per_share": -2.6172, "retained_earnings": -3794419000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3700413999, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 3, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 50, "rank_ev_ebitda": 42, "rank_ev_ebit": 55, "rank_earnings_yield": 2, "rank_fcf_yield": 89, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 78, "rank_roe": 91, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 44, "rank_fcf_margin": 88, "rank_piotroski": 55, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 92 }, "composites": { "value_composite": 20, "quality_composite": 92, "momentum_composite": 93, "growth_composite": 82, "yield_composite": 85, "svqf_composite": 2, "vc1_composite": 13, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 61, "quality_value_composite": 0.253, "os_score": 0.39, "value_percentile": 0.8, "quality_percentile": 0.08, "momentum_percentile": 0.07, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 25, "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": 2658, "ticker_id": 8110, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:26.124216+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.66, "market_cap": 659956240, "market_cap_usd": 659956240, "enterprise_value": 4261616240, "shares_outstanding": 397564000, "fx_rate_to_usd": null, "pe_ratio": 1.3268199, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.23326743, "pcf_ratio": null, "pfcf_ratio": -6.67802924, "ev_ebitda": 10.59510533, "ev_ebit": 14.22311895, "ev_sales": 1.50630632, "ev_fcf": -43.12285596, "earnings_yield": 0.75368179, "fcf_yield": -0.02318956, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50197884, "operating_margin": 0.10590549, "net_margin": 0.17580941, "ebitda_margin": 0.14217002, "fcf_margin": -0.03493058, "roe": -0.47803009, "roa": 0.11480568, "roic": 0.08774178, "roc_greenblatt": null, "asset_turnover": 0.65301216, "cash_conversion": -0.19868435, "accruals_ratio": 0.15751786, "sbc_to_revenue": 0.01331126, "debt_to_equity": -5.13839026, "net_debt_to_ebitda": 8.95434148, "debt_to_assets": 0.98470841, "interest_coverage": 0.6802709, "current_ratio": 0.92519792, "quick_ratio": 0.92519792, "net_debt": 3601660000, "revenue_growth_1y": -0.04131402, "revenue_growth_3y_cagr": 0.02984123, "revenue_growth_5y_cagr": 0.15741497, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.75902458, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -0.29621797, "earnings_stability_5y": 8.305625, "revenue_stability_5y": 0.337259, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.19417476, "price_return_3m": 0.04402516, "price_return_6m": 0.01840491, "price_return_9m": -0.02923977, "price_return_12m": -0.39855072, "price_return_12m_ex1m": -0.25362319, "distance_from_52w_high": -0.51461988, "distance_from_52w_low": 0.74644924, "relative_strength": -0.55649178, "local_beta": -0.0004, "volatility_252d": 0.870153, "volatility_60d": 1.889462, "max_drawdown_12m": -0.72207602, "revenue_ttm": 2829183000, "gross_profit_ttm": 1420190000, "ebit_ttm": 299626000, "ebitda_ttm": 402225000, "net_income_ttm": 497397000, "eps_diluted_ttm": 1.25111177, "operating_cash_flow_ttm": -185051000, "capital_expenditure_ttm": 86226000, "fcf_ttm": -98825000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 440451000, "cash_and_equivalents": 664601000, "total_current_assets": 1133806000, "total_current_liabilities": 1225474000, "net_ppe": null, "total_assets": 4332512000, "total_debt": 4266261000, "total_equity": -1040513999, "net_working_capital": -401585000, "book_value_per_share": -2.61722389, "retained_earnings": -3794419000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3700413999, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 3, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 50, "rank_ev_ebitda": 42, "rank_ev_ebit": 55, "rank_earnings_yield": 2, "rank_fcf_yield": 89, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 78, "rank_roe": 91, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 44, "rank_fcf_margin": 88, "rank_piotroski": 55, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 92, "value_composite": 20, "quality_composite": 92, "momentum_composite": 93, "growth_composite": 82, "yield_composite": 85, "svqf_composite": 2, "vc1_composite": 13, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 25, "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": 1.66, "os": 0.39, "value": 0.8, "quality": 0.08, "momentum": 0.07, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 1.3268, "earnings_yield": 0.7537, "shareholder_yield": 0, "roe": -0.478, "momentum_12_1": -0.2536, "complete_fields": { "id": 2658, "ticker_id": 8110, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:26.124216+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.66, "market_cap": 659956240, "market_cap_usd": 659956240, "enterprise_value": 4261616240, "shares_outstanding": 397564000, "fx_rate_to_usd": null, "pe_ratio": 1.3268199, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.23326743, "pcf_ratio": null, "pfcf_ratio": -6.67802924, "ev_ebitda": 10.59510533, "ev_ebit": 14.22311895, "ev_sales": 1.50630632, "ev_fcf": -43.12285596, "earnings_yield": 0.75368179, "fcf_yield": -0.02318956, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50197884, "operating_margin": 0.10590549, "net_margin": 0.17580941, "ebitda_margin": 0.14217002, "fcf_margin": -0.03493058, "roe": -0.47803009, "roa": 0.11480568, "roic": 0.08774178, "roc_greenblatt": null, "asset_turnover": 0.65301216, "cash_conversion": -0.19868435, "accruals_ratio": 0.15751786, "sbc_to_revenue": 0.01331126, "debt_to_equity": -5.13839026, "net_debt_to_ebitda": 8.95434148, "debt_to_assets": 0.98470841, "interest_coverage": 0.6802709, "current_ratio": 0.92519792, "quick_ratio": 0.92519792, "net_debt": 3601660000, "revenue_growth_1y": -0.04131402, "revenue_growth_3y_cagr": 0.02984123, "revenue_growth_5y_cagr": 0.15741497, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.75902458, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -0.29621797, "earnings_stability_5y": 8.305625, "revenue_stability_5y": 0.337259, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.19417476, "price_return_3m": 0.04402516, "price_return_6m": 0.01840491, "price_return_9m": -0.02923977, "price_return_12m": -0.39855072, "price_return_12m_ex1m": -0.25362319, "distance_from_52w_high": -0.51461988, "distance_from_52w_low": 0.74644924, "relative_strength": -0.55649178, "local_beta": -0.0004, "volatility_252d": 0.870153, "volatility_60d": 1.889462, "max_drawdown_12m": -0.72207602, "revenue_ttm": 2829183000, "gross_profit_ttm": 1420190000, "ebit_ttm": 299626000, "ebitda_ttm": 402225000, "net_income_ttm": 497397000, "eps_diluted_ttm": 1.25111177, "operating_cash_flow_ttm": -185051000, "capital_expenditure_ttm": 86226000, "fcf_ttm": -98825000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 440451000, "cash_and_equivalents": 664601000, "total_current_assets": 1133806000, "total_current_liabilities": 1225474000, "net_ppe": null, "total_assets": 4332512000, "total_debt": 4266261000, "total_equity": -1040513999, "net_working_capital": -401585000, "book_value_per_share": -2.61722389, "retained_earnings": -3794419000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3700413999, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 3, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 50, "rank_ev_ebitda": 42, "rank_ev_ebit": 55, "rank_earnings_yield": 2, "rank_fcf_yield": 89, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 78, "rank_roe": 91, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 44, "rank_fcf_margin": 88, "rank_piotroski": 55, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 92, "value_composite": 20, "quality_composite": 92, "momentum_composite": 93, "growth_composite": 82, "yield_composite": 85, "svqf_composite": 2, "vc1_composite": 13, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 2770983000, "cost_of_revenue": 1206987000, "gross_profit": 1563996000, "ebit": 350876000, "ebitda": 456796000, "pretax_income": -239234000, "tax_provision": 16256000, "net_income": 524617000, "net_income_to_common": 524617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791555000, "total_current_assets": 1296038000, "total_assets": 4502128000, "short_term_debt": 260899000, "long_term_debt": 4103208000, "total_debt": 4364107000, "total_liabilities": 5526564999, "total_equity": -1051002999, "shares_outstanding": 391707000, "goodwill_and_intangibles": 2509747000 }, "cash_flow": { "operating_cash_flow": -130523000, "capital_expenditure": 82887000, "free_cash_flow": -47636000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163529, "ticker_id": 8110, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "350876000", "ebitda": "456796000", "netIncome": "524617000", "grossProfit": "1563996000", "depreciation": "None", "totalRevenue": "2770983000", "costOfRevenue": "1206987000", "interestIncome": "None", "incomeBeforeTax": "-239234000", "interestExpense": "446841000", "operatingIncome": "350876000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16256000", "reportedCurrency": "USD", "netInterestIncome": "-447829000", "nonInterestIncome": "None", "operatingExpenses": "1213120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "711100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1206987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105920000", "sellingGeneralAndAdministrative": "557401000", "netIncomeFromContinuingOperations": "-255490000" }, "balance": { "goodwill": "2384191000", "inventory": "None", "commonStock": "4274000", "currentDebt": "None", "investments": "None", "totalAssets": "4502128000", "longTermDebt": "4103208000", "shortTermDebt": "260899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125556000", "reportedCurrency": "USD", "retainedEarnings": "-3802535000", "totalLiabilities": "5526564999", "otherCurrentAssets": "192613000", "totalCurrentAssets": "1296038000", "currentLongTermDebt": "245651000", "longTermInvestments": "23082000", "shortTermInvestments": "None", "currentNetReceivables": "311870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3206090000", "currentAccountsPayable": "260035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4454892999", "totalShareholderEquity": "-1051002999", "capitalLeaseObligations": "45393000", "otherCurrentLiabilities": "634224000", "totalCurrentLiabilities": "1213571000", "otherNonCurrentLiabilities": "50008000", "totalNonCurrentLiabilities": "4312994000", "cashAndShortTermInvestments": "791555000", "commonStockSharesOutstanding": "391707000", "intangibleAssetsExcludingGoodwill": "125556000", "cashAndCashEquivalentsAtCarryingValue": "791555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "523962000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-130523000", "capitalExpenditures": "82887000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-685751000", "cashflowFromInvestment": "976422000", "stockBasedCompensation": "45661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2770983000, "cost_of_revenue": 1206987000, "gross_profit": 1563996000, "research_and_development": 711100000, "selling_general_admin": 557401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 350876000, "depreciation_amortisation": 105920000, "ebitda": 456796000, "interest_expense": 446841000, "interest_income": null, "other_non_operating": null, "pretax_income": -239234000, "tax_provision": 16256000, "effective_tax_rate": null, "net_income": 524617000, "net_income_continuing_ops": -255490000, "net_income_to_common": 524617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 791555000, "short_term_investments": null, "net_receivables": 311870000, "inventory": null, "other_current_assets": null, "total_current_assets": 1296038000, "net_ppe": null, "goodwill": 2384191000, "intangible_assets": 125556000, "goodwill_and_intangibles": 2509747000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3206090000, "total_assets": 4502128000, "short_term_debt": 260899000, "accounts_payable": 260035000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1213571000, "long_term_debt": 4103208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4312994000, "total_liabilities": 5526564999, "total_debt": 4364107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3802535000, "total_equity": -1051002999, "shares_outstanding": 391707000, "operating_cash_flow": -130523000, "stock_based_compensation": 45661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82887000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 976422000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -685751000, "free_cash_flow": -47636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "350876000", "ebitda": "456796000", "netIncome": "524617000", "grossProfit": "1563996000", "depreciation": "None", "totalRevenue": "2770983000", "costOfRevenue": "1206987000", "interestIncome": "None", "incomeBeforeTax": "-239234000", "interestExpense": "446841000", "operatingIncome": "350876000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16256000", "reportedCurrency": "USD", "netInterestIncome": "-447829000", "nonInterestIncome": "None", "operatingExpenses": "1213120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "711100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1206987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105920000", "sellingGeneralAndAdministrative": "557401000", "netIncomeFromContinuingOperations": "-255490000" }, "balance": { "goodwill": "2384191000", "inventory": "None", "commonStock": "4274000", "currentDebt": "None", "investments": "None", "totalAssets": "4502128000", "longTermDebt": "4103208000", "shortTermDebt": "260899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125556000", "reportedCurrency": "USD", "retainedEarnings": "-3802535000", "totalLiabilities": "5526564999", "otherCurrentAssets": "192613000", "totalCurrentAssets": "1296038000", "currentLongTermDebt": "245651000", "longTermInvestments": "23082000", "shortTermInvestments": "None", "currentNetReceivables": "311870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3206090000", "currentAccountsPayable": "260035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4454892999", "totalShareholderEquity": "-1051002999", "capitalLeaseObligations": "45393000", "otherCurrentLiabilities": "634224000", "totalCurrentLiabilities": "1213571000", "otherNonCurrentLiabilities": "50008000", "totalNonCurrentLiabilities": "4312994000", "cashAndShortTermInvestments": "791555000", "commonStockSharesOutstanding": "391707000", "intangibleAssetsExcludingGoodwill": "125556000", "cashAndCashEquivalentsAtCarryingValue": "791555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "523962000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-130523000", "capitalExpenditures": "82887000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-685751000", "cashflowFromInvestment": "976422000", "stockBasedCompensation": "45661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 3029565000, "cost_of_revenue": 2120737000, "gross_profit": 908828000, "ebit": 229183000, "ebitda": 358667000, "pretax_income": -280460000, "tax_provision": -1777000, "net_income": -278759000, "net_income_to_common": -278759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 724479000, "total_current_assets": 1163218000, "total_assets": 4634929000, "short_term_debt": 230214000, "long_term_debt": 4834776000, "total_debt": 5064990000, "total_liabilities": 6226700000, "total_equity": -1619075000, "shares_outstanding": 383733000, "goodwill_and_intangibles": 2698757000 }, "cash_flow": { "operating_cash_flow": 70594000, "capital_expenditure": 84148000, "free_cash_flow": 154742000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163534, "ticker_id": 8110, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229183000", "ebitda": "358667000", "netIncome": "-278759000", "grossProfit": "908828000", "depreciation": "None", "totalRevenue": "3029565000", "costOfRevenue": "2120737000", "interestIncome": "None", "incomeBeforeTax": "-280460000", "interestExpense": "509643000", "operatingIncome": "286158000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1777000", "reportedCurrency": "USD", "netInterestIncome": "-509643000", "nonInterestIncome": "None", "operatingExpenses": "622670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "865998000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2120737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129484000", "sellingGeneralAndAdministrative": "622670000", "netIncomeFromContinuingOperations": "-278683000" }, "balance": { "goodwill": "2552938000", "inventory": "None", "commonStock": "4147000", "currentDebt": "None", "investments": "None", "totalAssets": "4634929000", "longTermDebt": "4834776000", "shortTermDebt": "230214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "145819000", "reportedCurrency": "USD", "retainedEarnings": "-4327152000", "totalLiabilities": "6226700000", "otherCurrentAssets": "73502000", "totalCurrentAssets": "1163218000", "currentLongTermDebt": "230214000", "longTermInvestments": "22470000", "shortTermInvestments": "555000", "currentNetReceivables": "364682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3471711000", "currentAccountsPayable": "263679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5117614000", "totalShareholderEquity": "-1619075000", "capitalLeaseObligations": "52624000", "otherCurrentLiabilities": "575771000", "totalCurrentLiabilities": "1141775000", "otherNonCurrentLiabilities": "41759000", "totalNonCurrentLiabilities": "5084925000", "cashAndShortTermInvestments": "724479000", "commonStockSharesOutstanding": "383733000", "intangibleAssetsExcludingGoodwill": "145819000", "cashAndCashEquivalentsAtCarryingValue": "724479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-278683000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70594000", "capitalExpenditures": "84148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39572000", "cashflowFromInvestment": "-29614000", "stockBasedCompensation": "54567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3029565000, "cost_of_revenue": 2120737000, "gross_profit": 908828000, "research_and_development": 865998000, "selling_general_admin": 622670000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229183000, "depreciation_amortisation": 129484000, "ebitda": 358667000, "interest_expense": 509643000, "interest_income": null, "other_non_operating": null, "pretax_income": -280460000, "tax_provision": -1777000, "effective_tax_rate": null, "net_income": -278759000, "net_income_continuing_ops": -278683000, "net_income_to_common": -278759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 724479000, "short_term_investments": 555000, "net_receivables": 364682000, "inventory": null, "other_current_assets": null, "total_current_assets": 1163218000, "net_ppe": null, "goodwill": 2552938000, "intangible_assets": 145819000, "goodwill_and_intangibles": 2698757000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3471711000, "total_assets": 4634929000, "short_term_debt": 230214000, "accounts_payable": 263679000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1141775000, "long_term_debt": 4834776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5084925000, "total_liabilities": 6226700000, "total_debt": 5064990000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4327152000, "total_equity": -1619075000, "shares_outstanding": 383733000, "operating_cash_flow": 70594000, "stock_based_compensation": 54567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29614000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39572000, "free_cash_flow": 154742000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229183000", "ebitda": "358667000", "netIncome": "-278759000", "grossProfit": "908828000", "depreciation": "None", "totalRevenue": "3029565000", "costOfRevenue": "2120737000", "interestIncome": "None", "incomeBeforeTax": "-280460000", "interestExpense": "509643000", "operatingIncome": "286158000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1777000", "reportedCurrency": "USD", "netInterestIncome": "-509643000", "nonInterestIncome": "None", "operatingExpenses": "622670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "865998000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2120737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129484000", "sellingGeneralAndAdministrative": "622670000", "netIncomeFromContinuingOperations": "-278683000" }, "balance": { "goodwill": "2552938000", "inventory": "None", "commonStock": "4147000", "currentDebt": "None", "investments": "None", "totalAssets": "4634929000", "longTermDebt": "4834776000", "shortTermDebt": "230214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "145819000", "reportedCurrency": "USD", "retainedEarnings": "-4327152000", "totalLiabilities": "6226700000", "otherCurrentAssets": "73502000", "totalCurrentAssets": "1163218000", "currentLongTermDebt": "230214000", "longTermInvestments": "22470000", "shortTermInvestments": "555000", "currentNetReceivables": "364682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3471711000", "currentAccountsPayable": "263679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5117614000", "totalShareholderEquity": "-1619075000", "capitalLeaseObligations": "52624000", "otherCurrentLiabilities": "575771000", "totalCurrentLiabilities": "1141775000", "otherNonCurrentLiabilities": "41759000", "totalNonCurrentLiabilities": "5084925000", "cashAndShortTermInvestments": "724479000", "commonStockSharesOutstanding": "383733000", "intangibleAssetsExcludingGoodwill": "145819000", "cashAndCashEquivalentsAtCarryingValue": "724479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-278683000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70594000", "capitalExpenditures": "84148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39572000", "cashflowFromInvestment": "-29614000", "stockBasedCompensation": "54567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 2907738000, "cost_of_revenue": 2226202000, "gross_profit": 681536000, "ebit": -45641000, "ebitda": 103035000, "pretax_income": -493519000, "tax_provision": 34729000, "net_income": -527608000, "net_income_to_common": -527608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 648207000, "total_current_assets": 1158591000, "total_assets": 4672194000, "short_term_debt": 4040000, "long_term_debt": 4829461000, "total_debt": 4833501000, "total_liabilities": 6033638000, "total_equity": -1388479000, "shares_outstanding": 346567000, "goodwill_and_intangibles": 2930142000 }, "cash_flow": { "operating_cash_flow": 56239000, "capital_expenditure": 87423000, "free_cash_flow": 143662000, "dividends_paid": 16039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163539, "ticker_id": 8110, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45641000", "ebitda": "103035000", "netIncome": "-527608000", "grossProfit": "681536000", "depreciation": "None", "totalRevenue": "2907738000", "costOfRevenue": "2226202000", "interestIncome": "None", "incomeBeforeTax": "-493519000", "interestExpense": "447878000", "operatingIncome": "47143000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34729000", "reportedCurrency": "USD", "netInterestIncome": "-415459000", "nonInterestIncome": "None", "operatingExpenses": "634393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1036596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2226202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148676000", "sellingGeneralAndAdministrative": "639041000", "netIncomeFromContinuingOperations": "-590425000" }, "balance": { "goodwill": "2554039000", "inventory": "63900000", "commonStock": "4059000", "currentDebt": "None", "investments": "None", "totalAssets": "4672194000", "longTermDebt": "4829461000", "shortTermDebt": "4040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "376103000", "reportedCurrency": "USD", "retainedEarnings": "-4048393000", "totalLiabilities": "6033638000", "otherCurrentAssets": "84973000", "totalCurrentAssets": "1158591000", "currentLongTermDebt": "4040000", "longTermInvestments": "22343000", "shortTermInvestments": "51970000", "currentNetReceivables": "373441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3513603000", "currentAccountsPayable": "231767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4889778000", "totalShareholderEquity": "-1388479000", "capitalLeaseObligations": "56277000", "otherCurrentLiabilities": "570650000", "totalCurrentLiabilities": "914713000", "otherNonCurrentLiabilities": "77620000", "totalNonCurrentLiabilities": "5118925000", "cashAndShortTermInvestments": "648207000", "commonStockSharesOutstanding": "346567000", "intangibleAssetsExcludingGoodwill": "376103000", "cashAndCashEquivalentsAtCarryingValue": "648207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-527916000", "profitLoss": "None", "dividendPayout": "16039000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "47546000", "operatingCashflow": "56239000", "capitalExpenditures": "87423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94219000", "cashflowFromInvestment": "-110405000", "stockBasedCompensation": "52015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2907738000, "cost_of_revenue": 2226202000, "gross_profit": 681536000, "research_and_development": 1036596000, "selling_general_admin": 639041000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45641000, "depreciation_amortisation": 148676000, "ebitda": 103035000, "interest_expense": 447878000, "interest_income": null, "other_non_operating": null, "pretax_income": -493519000, "tax_provision": 34729000, "effective_tax_rate": null, "net_income": -527608000, "net_income_continuing_ops": -590425000, "net_income_to_common": -527608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 648207000, "short_term_investments": 51970000, "net_receivables": 373441000, "inventory": 63900000, "other_current_assets": null, "total_current_assets": 1158591000, "net_ppe": null, "goodwill": 2554039000, "intangible_assets": 376103000, "goodwill_and_intangibles": 2930142000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3513603000, "total_assets": 4672194000, "short_term_debt": 4040000, "accounts_payable": 231767000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 914713000, "long_term_debt": 4829461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5118925000, "total_liabilities": 6033638000, "total_debt": 4833501000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4048393000, "total_equity": -1388479000, "shares_outstanding": 346567000, "operating_cash_flow": 56239000, "stock_based_compensation": 52015000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87423000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110405000, "dividends_paid": 16039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94219000, "free_cash_flow": 143662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45641000", "ebitda": "103035000", "netIncome": "-527608000", "grossProfit": "681536000", "depreciation": "None", "totalRevenue": "2907738000", "costOfRevenue": "2226202000", "interestIncome": "None", "incomeBeforeTax": "-493519000", "interestExpense": "447878000", "operatingIncome": "47143000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34729000", "reportedCurrency": "USD", "netInterestIncome": "-415459000", "nonInterestIncome": "None", "operatingExpenses": "634393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1036596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2226202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148676000", "sellingGeneralAndAdministrative": "639041000", "netIncomeFromContinuingOperations": "-590425000" }, "balance": { "goodwill": "2554039000", "inventory": "63900000", "commonStock": "4059000", "currentDebt": "None", "investments": "None", "totalAssets": "4672194000", "longTermDebt": "4829461000", "shortTermDebt": "4040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "376103000", "reportedCurrency": "USD", "retainedEarnings": "-4048393000", "totalLiabilities": "6033638000", "otherCurrentAssets": "84973000", "totalCurrentAssets": "1158591000", "currentLongTermDebt": "4040000", "longTermInvestments": "22343000", "shortTermInvestments": "51970000", "currentNetReceivables": "373441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3513603000", "currentAccountsPayable": "231767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4889778000", "totalShareholderEquity": "-1388479000", "capitalLeaseObligations": "56277000", "otherCurrentLiabilities": "570650000", "totalCurrentLiabilities": "914713000", "otherNonCurrentLiabilities": "77620000", "totalNonCurrentLiabilities": "5118925000", "cashAndShortTermInvestments": "648207000", "commonStockSharesOutstanding": "346567000", "intangibleAssetsExcludingGoodwill": "376103000", "cashAndCashEquivalentsAtCarryingValue": "648207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-527916000", "profitLoss": "None", "dividendPayout": "16039000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "47546000", "operatingCashflow": "56239000", "capitalExpenditures": "87423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94219000", "cashflowFromInvestment": "-110405000", "stockBasedCompensation": "52015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 2537015000, "cost_of_revenue": 2136916000, "gross_profit": 400099000, "ebit": -128202000, "ebitda": 56431000, "pretax_income": -423433000, "tax_provision": 8666000, "net_income": -435448000, "net_income_to_common": -435448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 794888000, "total_current_assets": 1361489000, "total_assets": 4962875000, "short_term_debt": 23480000, "long_term_debt": 4717091000, "total_debt": 4740571000, "total_liabilities": 5835702000, "total_equity": -884327000, "shares_outstanding": 326742000, "goodwill_and_intangibles": 2952342000 }, "cash_flow": { "operating_cash_flow": -279717000, "capital_expenditure": 69494000, "free_cash_flow": -210223000, "dividends_paid": 21385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163544, "ticker_id": 8110, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-128202000", "ebitda": "56431000", "netIncome": "-435448000", "grossProfit": "400099000", "depreciation": "None", "totalRevenue": "2537015000", "costOfRevenue": "2136916000", "interestIncome": "None", "incomeBeforeTax": "-423433000", "interestExpense": "295231000", "operatingIncome": "-261060000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8666000", "reportedCurrency": "USD", "netInterestIncome": "-295231000", "nonInterestIncome": "None", "operatingExpenses": "661159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1096097000", "otherNonOperatingIncome": "132858000", "costofGoodsAndServicesSold": "2136916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184633000", "sellingGeneralAndAdministrative": "661159000", "netIncomeFromContinuingOperations": "-432099000" }, "balance": { "goodwill": "2542087000", "inventory": "21035000", "commonStock": "3534000", "currentDebt": "None", "investments": "None", "totalAssets": "4962875000", "longTermDebt": "4717091000", "shortTermDebt": "23480000", "treasuryStock": "-514215000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "410255000", "reportedCurrency": "USD", "retainedEarnings": "-3506528000", "totalLiabilities": "5835702000", "otherCurrentAssets": "131758000", "totalCurrentAssets": "1361489000", "currentLongTermDebt": "23480000", "longTermInvestments": "22401000", "shortTermInvestments": "54303000", "currentNetReceivables": "380540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3601387000", "currentAccountsPayable": "171068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "314657000", "shortLongTermDebtTotal": "4808639000", "totalShareholderEquity": "-884327000", "capitalLeaseObligations": "68068000", "otherCurrentLiabilities": "554520000", "totalCurrentLiabilities": "815571000", "otherNonCurrentLiabilities": "264411000", "totalNonCurrentLiabilities": "5020131000", "cashAndShortTermInvestments": "794888000", "commonStockSharesOutstanding": "326742000", "intangibleAssetsExcludingGoodwill": "410255000", "cashAndCashEquivalentsAtCarryingValue": "794888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-432778000", "profitLoss": "None", "dividendPayout": "21385000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-279717000", "capitalExpenditures": "69494000", "changeInReceivables": "-122288000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75370000", "cashflowFromInvestment": "173977000", "stockBasedCompensation": "82872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-177851000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2537015000, "cost_of_revenue": 2136916000, "gross_profit": 400099000, "research_and_development": 1096097000, "selling_general_admin": 661159000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -128202000, "depreciation_amortisation": 184633000, "ebitda": 56431000, "interest_expense": 295231000, "interest_income": null, "other_non_operating": null, "pretax_income": -423433000, "tax_provision": 8666000, "effective_tax_rate": null, "net_income": -435448000, "net_income_continuing_ops": -432099000, "net_income_to_common": -435448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 794888000, "short_term_investments": 54303000, "net_receivables": 380540000, "inventory": 21035000, "other_current_assets": null, "total_current_assets": 1361489000, "net_ppe": null, "goodwill": 2542087000, "intangible_assets": 410255000, "goodwill_and_intangibles": 2952342000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3601387000, "total_assets": 4962875000, "short_term_debt": 23480000, "accounts_payable": 171068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 815571000, "long_term_debt": 4717091000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5020131000, "total_liabilities": 5835702000, "total_debt": 4740571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3506528000, "total_equity": -884327000, "shares_outstanding": 326742000, "operating_cash_flow": -279717000, "stock_based_compensation": 82872000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 173977000, "dividends_paid": 21385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75370000, "free_cash_flow": -210223000, "net_change_in_cash": -177851000 }, "raw_data": { "income": { "ebit": "-128202000", "ebitda": "56431000", "netIncome": "-435448000", "grossProfit": "400099000", "depreciation": "None", "totalRevenue": "2537015000", "costOfRevenue": "2136916000", "interestIncome": "None", "incomeBeforeTax": "-423433000", "interestExpense": "295231000", "operatingIncome": "-261060000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8666000", "reportedCurrency": "USD", "netInterestIncome": "-295231000", "nonInterestIncome": "None", "operatingExpenses": "661159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1096097000", "otherNonOperatingIncome": "132858000", "costofGoodsAndServicesSold": "2136916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184633000", "sellingGeneralAndAdministrative": "661159000", "netIncomeFromContinuingOperations": "-432099000" }, "balance": { "goodwill": "2542087000", "inventory": "21035000", "commonStock": "3534000", "currentDebt": "None", "investments": "None", "totalAssets": "4962875000", "longTermDebt": "4717091000", "shortTermDebt": "23480000", "treasuryStock": "-514215000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "410255000", "reportedCurrency": "USD", "retainedEarnings": "-3506528000", "totalLiabilities": "5835702000", "otherCurrentAssets": "131758000", "totalCurrentAssets": "1361489000", "currentLongTermDebt": "23480000", "longTermInvestments": "22401000", "shortTermInvestments": "54303000", "currentNetReceivables": "380540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3601387000", "currentAccountsPayable": "171068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "314657000", "shortLongTermDebtTotal": "4808639000", "totalShareholderEquity": "-884327000", "capitalLeaseObligations": "68068000", "otherCurrentLiabilities": "554520000", "totalCurrentLiabilities": "815571000", "otherNonCurrentLiabilities": "264411000", "totalNonCurrentLiabilities": "5020131000", "cashAndShortTermInvestments": "794888000", "commonStockSharesOutstanding": "326742000", "intangibleAssetsExcludingGoodwill": "410255000", "cashAndCashEquivalentsAtCarryingValue": "794888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-432778000", "profitLoss": "None", "dividendPayout": "21385000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-279717000", "capitalExpenditures": "69494000", "changeInReceivables": "-122288000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75370000", "cashflowFromInvestment": "173977000", "stockBasedCompensation": "82872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-177851000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 1688875000, "cost_of_revenue": 1744284000, "gross_profit": -55409000, "ebit": -680569000, "ebitda": -418384000, "pretax_income": -938387000, "tax_provision": -14612000, "net_income": -928469000, "net_income_to_common": -928469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978352000, "total_current_assets": 1402274000, "total_assets": 5291330000, "short_term_debt": 29290000, "long_term_debt": 4723685000, "total_debt": 4752975000, "total_liabilities": 5791047000, "total_equity": -508907000, "shares_outstanding": 320922000, "goodwill_and_intangibles": 2910889000 }, "cash_flow": { "operating_cash_flow": -418152000, "capital_expenditure": 54302000, "free_cash_flow": -363850000, "dividends_paid": 21629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163549, "ticker_id": 8110, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-680569000", "ebitda": "-418384000", "netIncome": "-928469000", "grossProfit": "-55409000", "depreciation": "None", "totalRevenue": "1688875000", "costOfRevenue": "1744284000", "interestIncome": "None", "incomeBeforeTax": "-938387000", "interestExpense": "257818000", "operatingIncome": "-665487000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-14612000", "reportedCurrency": "USD", "netInterestIncome": "-257818000", "nonInterestIncome": "None", "operatingExpenses": "610078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1052833000", "otherNonOperatingIncome": "-15082000", "costofGoodsAndServicesSold": "1744284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262185000", "sellingGeneralAndAdministrative": "610078000", "netIncomeFromContinuingOperations": "-923775000" }, "balance": { "goodwill": "2470206000", "inventory": "42397000", "commonStock": "3464000", "currentDebt": "None", "investments": "None", "totalAssets": "5291330000", "longTermDebt": "4723685000", "shortTermDebt": "29290000", "treasuryStock": "-498141000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "440683000", "reportedCurrency": "USD", "retainedEarnings": "-3049695000", "totalLiabilities": "5791047000", "otherCurrentAssets": "130865000", "totalCurrentAssets": "1402274000", "currentLongTermDebt": "29290000", "longTermInvestments": "22671000", "shortTermInvestments": "0", "currentNetReceivables": "293057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3889056000", "currentAccountsPayable": "122934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "249812000", "shortLongTermDebtTotal": "4832343000", "totalShareholderEquity": "-508907000", "capitalLeaseObligations": "79368000", "otherCurrentLiabilities": "483220000", "totalCurrentLiabilities": "716505000", "otherNonCurrentLiabilities": "297037000", "totalNonCurrentLiabilities": "5074542000", "cashAndShortTermInvestments": "978352000", "commonStockSharesOutstanding": "320922000", "intangibleAssetsExcludingGoodwill": "440683000", "cashAndCashEquivalentsAtCarryingValue": "978352000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-926307000", "profitLoss": "None", "dividendPayout": "21629000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-52465000", "operatingCashflow": "-418152000", "capitalExpenditures": "54302000", "changeInReceivables": "-17881000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50558000", "cashflowFromInvestment": "-29428000", "stockBasedCompensation": "120892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-494640000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1688875000, "cost_of_revenue": 1744284000, "gross_profit": -55409000, "research_and_development": 1052833000, "selling_general_admin": 610078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -680569000, "depreciation_amortisation": 262185000, "ebitda": -418384000, "interest_expense": 257818000, "interest_income": null, "other_non_operating": null, "pretax_income": -938387000, "tax_provision": -14612000, "effective_tax_rate": null, "net_income": -928469000, "net_income_continuing_ops": -923775000, "net_income_to_common": -928469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 978352000, "short_term_investments": 0, "net_receivables": 293057000, "inventory": 42397000, "other_current_assets": null, "total_current_assets": 1402274000, "net_ppe": null, "goodwill": 2470206000, "intangible_assets": 440683000, "goodwill_and_intangibles": 2910889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3889056000, "total_assets": 5291330000, "short_term_debt": 29290000, "accounts_payable": 122934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 716505000, "long_term_debt": 4723685000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5074542000, "total_liabilities": 5791047000, "total_debt": 4752975000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3049695000, "total_equity": -508907000, "shares_outstanding": 320922000, "operating_cash_flow": -418152000, "stock_based_compensation": 120892000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29428000, "dividends_paid": 21629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50558000, "free_cash_flow": -363850000, "net_change_in_cash": -494640000 }, "raw_data": { "income": { "ebit": "-680569000", "ebitda": "-418384000", "netIncome": "-928469000", "grossProfit": "-55409000", "depreciation": "None", "totalRevenue": "1688875000", "costOfRevenue": "1744284000", "interestIncome": "None", "incomeBeforeTax": "-938387000", "interestExpense": "257818000", "operatingIncome": "-665487000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-14612000", "reportedCurrency": "USD", "netInterestIncome": "-257818000", "nonInterestIncome": "None", "operatingExpenses": "610078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1052833000", "otherNonOperatingIncome": "-15082000", "costofGoodsAndServicesSold": "1744284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262185000", "sellingGeneralAndAdministrative": "610078000", "netIncomeFromContinuingOperations": "-923775000" }, "balance": { "goodwill": "2470206000", "inventory": "42397000", "commonStock": "3464000", "currentDebt": "None", "investments": "None", "totalAssets": "5291330000", "longTermDebt": "4723685000", "shortTermDebt": "29290000", "treasuryStock": "-498141000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "440683000", "reportedCurrency": "USD", "retainedEarnings": "-3049695000", "totalLiabilities": "5791047000", "otherCurrentAssets": "130865000", "totalCurrentAssets": "1402274000", "currentLongTermDebt": "29290000", "longTermInvestments": "22671000", "shortTermInvestments": "0", "currentNetReceivables": "293057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3889056000", "currentAccountsPayable": "122934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "249812000", "shortLongTermDebtTotal": "4832343000", "totalShareholderEquity": "-508907000", "capitalLeaseObligations": "79368000", "otherCurrentLiabilities": "483220000", "totalCurrentLiabilities": "716505000", "otherNonCurrentLiabilities": "297037000", "totalNonCurrentLiabilities": "5074542000", "cashAndShortTermInvestments": "978352000", "commonStockSharesOutstanding": "320922000", "intangibleAssetsExcludingGoodwill": "440683000", "cashAndCashEquivalentsAtCarryingValue": "978352000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-926307000", "profitLoss": "None", "dividendPayout": "21629000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-52465000", "operatingCashflow": "-418152000", "capitalExpenditures": "54302000", "changeInReceivables": "-17881000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50558000", "cashflowFromInvestment": "-29428000", "stockBasedCompensation": "120892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-494640000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 1334100000, "cost_of_revenue": 1735733000, "gross_profit": -401633000, "ebit": -1079154000, "ebitda": -715411000, "pretax_income": -1304939000, "tax_provision": -21012000, "net_income": -1282339000, "net_income_to_common": -1282339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1499665000, "total_current_assets": 1888105000, "total_assets": 6077722000, "short_term_debt": 26068000, "long_term_debt": 4639782000, "total_debt": 4665850000, "total_liabilities": 5792568000, "total_equity": 278126000, "shares_outstanding": 289855000, "goodwill_and_intangibles": 3147912000 }, "cash_flow": { "operating_cash_flow": -773177000, "capital_expenditure": 65420000, "free_cash_flow": -707757000, "dividends_paid": 44394000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163554, "ticker_id": 8110, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1079154000", "ebitda": "-715411000", "netIncome": "-1282339000", "grossProfit": "-401633000", "depreciation": "None", "totalRevenue": "1334100000", "costOfRevenue": "1735733000", "interestIncome": "None", "incomeBeforeTax": "-1304939000", "interestExpense": "225785000", "operatingIncome": "-988039000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-21012000", "reportedCurrency": "USD", "netInterestIncome": "-235091000", "nonInterestIncome": "None", "operatingExpenses": "586406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1156723000", "otherNonOperatingIncome": "-91115000", "costofGoodsAndServicesSold": "1735733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363743000", "sellingGeneralAndAdministrative": "586406", "netIncomeFromContinuingOperations": "-1274332000" }, "balance": { "goodwill": "2636546000", "inventory": "None", "commonStock": "3387000", "currentDebt": "None", "investments": "None", "totalAssets": "6077722000", "longTermDebt": "4639782000", "shortTermDebt": "26068000", "treasuryStock": "-474790000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "511366000", "reportedCurrency": "USD", "retainedEarnings": "-2099624000", "totalLiabilities": "5792568000", "otherCurrentAssets": "102190000", "totalCurrentAssets": "1888105000", "currentLongTermDebt": "26068000", "longTermInvestments": "24265000", "shortTermInvestments": "24265000", "currentNetReceivables": "286250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4189617000", "currentAccountsPayable": "115229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363491000", "shortLongTermDebtTotal": "4841279000", "totalShareholderEquity": "278126000", "capitalLeaseObligations": "97403000", "otherCurrentLiabilities": "381176000", "totalCurrentLiabilities": "621943000", "otherNonCurrentLiabilities": "380621000", "totalNonCurrentLiabilities": "5170625000", "cashAndShortTermInvestments": "1499665000", "commonStockSharesOutstanding": "289855000", "intangibleAssetsExcludingGoodwill": "511366000", "cashAndCashEquivalentsAtCarryingValue": "1499665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1271544000", "profitLoss": "None", "dividendPayout": "44394000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "99081000", "operatingCashflow": "-773177000", "capitalExpenditures": "65420000", "changeInReceivables": "204970000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1837741000", "cashflowFromInvestment": "-1291000", "stockBasedCompensation": "69946000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44394000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1066205000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3298889000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1334100000, "cost_of_revenue": 1735733000, "gross_profit": -401633000, "research_and_development": 1156723000, "selling_general_admin": 586406, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1079154000, "depreciation_amortisation": 363743000, "ebitda": -715411000, "interest_expense": 225785000, "interest_income": null, "other_non_operating": null, "pretax_income": -1304939000, "tax_provision": -21012000, "effective_tax_rate": null, "net_income": -1282339000, "net_income_continuing_ops": -1274332000, "net_income_to_common": -1282339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1499665000, "short_term_investments": 24265000, "net_receivables": 286250000, "inventory": null, "other_current_assets": null, "total_current_assets": 1888105000, "net_ppe": null, "goodwill": 2636546000, "intangible_assets": 511366000, "goodwill_and_intangibles": 3147912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4189617000, "total_assets": 6077722000, "short_term_debt": 26068000, "accounts_payable": 115229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 621943000, "long_term_debt": 4639782000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5170625000, "total_liabilities": 5792568000, "total_debt": 4665850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2099624000, "total_equity": 278126000, "shares_outstanding": 289855000, "operating_cash_flow": -773177000, "stock_based_compensation": 69946000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1291000, "dividends_paid": 44394000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1837741000, "free_cash_flow": -707757000, "net_change_in_cash": 1066205000 }, "raw_data": { "income": { "ebit": "-1079154000", "ebitda": "-715411000", "netIncome": "-1282339000", "grossProfit": "-401633000", "depreciation": "None", "totalRevenue": "1334100000", "costOfRevenue": "1735733000", "interestIncome": "None", "incomeBeforeTax": "-1304939000", "interestExpense": "225785000", "operatingIncome": "-988039000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-21012000", "reportedCurrency": "USD", "netInterestIncome": "-235091000", "nonInterestIncome": "None", "operatingExpenses": "586406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1156723000", "otherNonOperatingIncome": "-91115000", "costofGoodsAndServicesSold": "1735733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363743000", "sellingGeneralAndAdministrative": "586406", "netIncomeFromContinuingOperations": "-1274332000" }, "balance": { "goodwill": "2636546000", "inventory": "None", "commonStock": "3387000", "currentDebt": "None", "investments": "None", "totalAssets": "6077722000", "longTermDebt": "4639782000", "shortTermDebt": "26068000", "treasuryStock": "-474790000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "511366000", "reportedCurrency": "USD", "retainedEarnings": "-2099624000", "totalLiabilities": "5792568000", "otherCurrentAssets": "102190000", "totalCurrentAssets": "1888105000", "currentLongTermDebt": "26068000", "longTermInvestments": "24265000", "shortTermInvestments": "24265000", "currentNetReceivables": "286250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4189617000", "currentAccountsPayable": "115229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363491000", "shortLongTermDebtTotal": "4841279000", "totalShareholderEquity": "278126000", "capitalLeaseObligations": "97403000", "otherCurrentLiabilities": "381176000", "totalCurrentLiabilities": "621943000", "otherNonCurrentLiabilities": "380621000", "totalNonCurrentLiabilities": "5170625000", "cashAndShortTermInvestments": "1499665000", "commonStockSharesOutstanding": "289855000", "intangibleAssetsExcludingGoodwill": "511366000", "cashAndCashEquivalentsAtCarryingValue": "1499665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1271544000", "profitLoss": "None", "dividendPayout": "44394000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "99081000", "operatingCashflow": "-773177000", "capitalExpenditures": "65420000", "changeInReceivables": "204970000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1837741000", "cashflowFromInvestment": "-1291000", "stockBasedCompensation": "69946000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44394000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1066205000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3298889000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 3974988000, "cost_of_revenue": 3011361000, "gross_profit": 963627000, "ebit": 356029000, "ebitda": 770650000, "pretax_income": 199638000, "tax_provision": 35326000, "net_income": 158592000, "net_income_to_common": 158592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 436176000, "total_current_assets": 1121920000, "total_assets": 5689957000, "short_term_debt": 81614000, "long_term_debt": 3261821000, "total_debt": 3343435000, "total_liabilities": 4742288000, "total_equity": 939081000, "shares_outstanding": 276217000, "goodwill_and_intangibles": 3206904000 }, "cash_flow": { "operating_cash_flow": 578877000, "capital_expenditure": 115166000, "free_cash_flow": 694043000, "dividends_paid": 153508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163559, "ticker_id": 8110, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356029000", "ebitda": "770650000", "netIncome": "158592000", "grossProfit": "963627000", "depreciation": "None", "totalRevenue": "3974988000", "costOfRevenue": "3011361000", "interestIncome": "154347000", "incomeBeforeTax": "199638000", "interestExpense": "156391000", "operatingIncome": "363417000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "35326000", "reportedCurrency": "USD", "netInterestIncome": "-156391000", "nonInterestIncome": "None", "operatingExpenses": "600210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1526204000", "otherNonOperatingIncome": "-7388000", "costofGoodsAndServicesSold": "3011361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414621000", "sellingGeneralAndAdministrative": "576568000", "netIncomeFromContinuingOperations": "164312000" }, "balance": { "goodwill": "2633251000", "inventory": "None", "commonStock": "2943000", "currentDebt": "None", "investments": "None", "totalAssets": "5689957000", "longTermDebt": "3261821000", "shortTermDebt": "81614000", "treasuryStock": "-468618000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "573653000", "reportedCurrency": "USD", "retainedEarnings": "-763482000", "totalLiabilities": "4742288000", "otherCurrentAssets": "99830000", "totalCurrentAssets": "1121920000", "currentLongTermDebt": "81614000", "longTermInvestments": "27494000", "shortTermInvestments": "None", "currentNetReceivables": "585914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4568037000", "currentAccountsPayable": "187187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "641722000", "shortLongTermDebtTotal": "3393405000", "totalShareholderEquity": "939081000", "capitalLeaseObligations": "49970000", "otherCurrentLiabilities": "672081000", "totalCurrentLiabilities": "1025543000", "otherNonCurrentLiabilities": "347522000", "totalNonCurrentLiabilities": "3716745000", "cashAndShortTermInvestments": "436176000", "commonStockSharesOutstanding": "276217000", "intangibleAssetsExcludingGoodwill": "573653000", "cashAndCashEquivalentsAtCarryingValue": "436176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162546000", "profitLoss": "None", "dividendPayout": "153508000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "33911000", "operatingCashflow": "578877000", "capitalExpenditures": "115166000", "changeInReceivables": "-33911000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-409721000", "cashflowFromInvestment": "-243026000", "stockBasedCompensation": "66885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-71487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3974988000, "cost_of_revenue": 3011361000, "gross_profit": 963627000, "research_and_development": 1526204000, "selling_general_admin": 576568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356029000, "depreciation_amortisation": 414621000, "ebitda": 770650000, "interest_expense": 156391000, "interest_income": null, "other_non_operating": null, "pretax_income": 199638000, "tax_provision": 35326000, "effective_tax_rate": null, "net_income": 158592000, "net_income_continuing_ops": 164312000, "net_income_to_common": 158592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 436176000, "short_term_investments": null, "net_receivables": 585914000, "inventory": null, "other_current_assets": null, "total_current_assets": 1121920000, "net_ppe": null, "goodwill": 2633251000, "intangible_assets": 573653000, "goodwill_and_intangibles": 3206904000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4568037000, "total_assets": 5689957000, "short_term_debt": 81614000, "accounts_payable": 187187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1025543000, "long_term_debt": 3261821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3716745000, "total_liabilities": 4742288000, "total_debt": 3343435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -763482000, "total_equity": 939081000, "shares_outstanding": 276217000, "operating_cash_flow": 578877000, "stock_based_compensation": 66885000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -243026000, "dividends_paid": 153508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -409721000, "free_cash_flow": 694043000, "net_change_in_cash": -71487000 }, "raw_data": { "income": { "ebit": "356029000", "ebitda": "770650000", "netIncome": "158592000", "grossProfit": "963627000", "depreciation": "None", "totalRevenue": "3974988000", "costOfRevenue": "3011361000", "interestIncome": "154347000", "incomeBeforeTax": "199638000", "interestExpense": "156391000", "operatingIncome": "363417000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "35326000", "reportedCurrency": "USD", "netInterestIncome": "-156391000", "nonInterestIncome": "None", "operatingExpenses": "600210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1526204000", "otherNonOperatingIncome": "-7388000", "costofGoodsAndServicesSold": "3011361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414621000", "sellingGeneralAndAdministrative": "576568000", "netIncomeFromContinuingOperations": "164312000" }, "balance": { "goodwill": "2633251000", "inventory": "None", "commonStock": "2943000", "currentDebt": "None", "investments": "None", "totalAssets": "5689957000", "longTermDebt": "3261821000", "shortTermDebt": "81614000", "treasuryStock": "-468618000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "573653000", "reportedCurrency": "USD", "retainedEarnings": "-763482000", "totalLiabilities": "4742288000", "otherCurrentAssets": "99830000", "totalCurrentAssets": "1121920000", "currentLongTermDebt": "81614000", "longTermInvestments": "27494000", "shortTermInvestments": "None", "currentNetReceivables": "585914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4568037000", "currentAccountsPayable": "187187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "641722000", "shortLongTermDebtTotal": "3393405000", "totalShareholderEquity": "939081000", "capitalLeaseObligations": "49970000", "otherCurrentLiabilities": "672081000", "totalCurrentLiabilities": "1025543000", "otherNonCurrentLiabilities": "347522000", "totalNonCurrentLiabilities": "3716745000", "cashAndShortTermInvestments": "436176000", "commonStockSharesOutstanding": "276217000", "intangibleAssetsExcludingGoodwill": "573653000", "cashAndCashEquivalentsAtCarryingValue": "436176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162546000", "profitLoss": "None", "dividendPayout": "153508000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "33911000", "operatingCashflow": "578877000", "capitalExpenditures": "115166000", "changeInReceivables": "-33911000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-409721000", "cashflowFromInvestment": "-243026000", "stockBasedCompensation": "66885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-71487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 3866956000, "cost_of_revenue": 2791414000, "gross_profit": 1075542000, "ebit": 544431000, "ebitda": 957775000, "pretax_income": 398413000, "tax_provision": 57492000, "net_income": 337531000, "net_income_to_common": 337531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 509265000, "total_current_assets": 1187630000, "total_assets": 5806381000, "short_term_debt": 68435000, "long_term_debt": 3337467000, "total_debt": 3405902000, "total_liabilities": 4832110000, "total_equity": 967066000, "shares_outstanding": 277518000, "goodwill_and_intangibles": 3165617000 }, "cash_flow": { "operating_cash_flow": 722902000, "capital_expenditure": 283940000, "free_cash_flow": 1006842000, "dividends_paid": 154080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163564, "ticker_id": 8110, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "544431000", "ebitda": "957775000", "netIncome": "337531000", "grossProfit": "1075542000", "depreciation": "None", "totalRevenue": "3866956000", "costOfRevenue": "2791414000", "interestIncome": "154461000", "incomeBeforeTax": "398413000", "interestExpense": "157017000", "operatingIncome": "562016000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "57492000", "reportedCurrency": "USD", "netInterestIncome": "-157017000", "nonInterestIncome": "None", "operatingExpenses": "513526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1098641000", "otherNonOperatingIncome": "-6586000", "costofGoodsAndServicesSold": "2791414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "413344000", "sellingGeneralAndAdministrative": "513526000", "netIncomeFromContinuingOperations": "340921000" }, "balance": { "goodwill": "2552369000", "inventory": "-3674000", "commonStock": "2917000", "currentDebt": "None", "investments": "None", "totalAssets": "5806381000", "longTermDebt": "3337467000", "shortTermDebt": "68435000", "treasuryStock": "-377980000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "613248000", "reportedCurrency": "USD", "retainedEarnings": "-768566000", "totalLiabilities": "4832110000", "otherCurrentAssets": "166569000", "totalCurrentAssets": "1187630000", "currentLongTermDebt": "68435000", "longTermInvestments": "27769000", "shortTermInvestments": "3674000", "currentNetReceivables": "508122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4618751000", "currentAccountsPayable": "165227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "790372000", "shortLongTermDebtTotal": "3405902000", "totalShareholderEquity": "967066000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "703831000", "totalCurrentLiabilities": "1018395000", "otherNonCurrentLiabilities": "340495000", "totalNonCurrentLiabilities": "3813715000", "cashAndShortTermInvestments": "509265000", "commonStockSharesOutstanding": "277518000", "intangibleAssetsExcludingGoodwill": "613248000", "cashAndCashEquivalentsAtCarryingValue": "509265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "342660000", "profitLoss": "None", "dividendPayout": "154080000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-15245000", "operatingCashflow": "722902000", "capitalExpenditures": "283940000", "changeInReceivables": "-45586000", "changeInExchangeRate": "6747000", "cashflowFromFinancing": "-306506000", "cashflowFromInvestment": "-275259000", "stockBasedCompensation": "57263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "147884000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26281000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "413344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3866956000, "cost_of_revenue": 2791414000, "gross_profit": 1075542000, "research_and_development": 1098641000, "selling_general_admin": 513526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 544431000, "depreciation_amortisation": 413344000, "ebitda": 957775000, "interest_expense": 157017000, "interest_income": null, "other_non_operating": null, "pretax_income": 398413000, "tax_provision": 57492000, "effective_tax_rate": null, "net_income": 337531000, "net_income_continuing_ops": 340921000, "net_income_to_common": 337531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 509265000, "short_term_investments": 3674000, "net_receivables": 508122000, "inventory": -3674000, "other_current_assets": null, "total_current_assets": 1187630000, "net_ppe": null, "goodwill": 2552369000, "intangible_assets": 613248000, "goodwill_and_intangibles": 3165617000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4618751000, "total_assets": 5806381000, "short_term_debt": 68435000, "accounts_payable": 165227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1018395000, "long_term_debt": 3337467000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3813715000, "total_liabilities": 4832110000, "total_debt": 3405902000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -768566000, "total_equity": 967066000, "shares_outstanding": 277518000, "operating_cash_flow": 722902000, "stock_based_compensation": 57263000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 283940000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -275259000, "dividends_paid": 154080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -306506000, "free_cash_flow": 1006842000, "net_change_in_cash": 147884000 }, "raw_data": { "income": { "ebit": "544431000", "ebitda": "957775000", "netIncome": "337531000", "grossProfit": "1075542000", "depreciation": "None", "totalRevenue": "3866956000", "costOfRevenue": "2791414000", "interestIncome": "154461000", "incomeBeforeTax": "398413000", "interestExpense": "157017000", "operatingIncome": "562016000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "57492000", "reportedCurrency": "USD", "netInterestIncome": "-157017000", "nonInterestIncome": "None", "operatingExpenses": "513526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1098641000", "otherNonOperatingIncome": "-6586000", "costofGoodsAndServicesSold": "2791414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "413344000", "sellingGeneralAndAdministrative": "513526000", "netIncomeFromContinuingOperations": "340921000" }, "balance": { "goodwill": "2552369000", "inventory": "-3674000", "commonStock": "2917000", "currentDebt": "None", "investments": "None", "totalAssets": "5806381000", "longTermDebt": "3337467000", "shortTermDebt": "68435000", "treasuryStock": "-377980000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "613248000", "reportedCurrency": "USD", "retainedEarnings": "-768566000", "totalLiabilities": "4832110000", "otherCurrentAssets": "166569000", "totalCurrentAssets": "1187630000", "currentLongTermDebt": "68435000", "longTermInvestments": "27769000", "shortTermInvestments": "3674000", "currentNetReceivables": "508122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4618751000", "currentAccountsPayable": "165227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "790372000", "shortLongTermDebtTotal": "3405902000", "totalShareholderEquity": "967066000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "703831000", "totalCurrentLiabilities": "1018395000", "otherNonCurrentLiabilities": "340495000", "totalNonCurrentLiabilities": "3813715000", "cashAndShortTermInvestments": "509265000", "commonStockSharesOutstanding": "277518000", "intangibleAssetsExcludingGoodwill": "613248000", "cashAndCashEquivalentsAtCarryingValue": "509265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "342660000", "profitLoss": "None", "dividendPayout": "154080000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-15245000", "operatingCashflow": "722902000", "capitalExpenditures": "283940000", "changeInReceivables": "-45586000", "changeInExchangeRate": "6747000", "cashflowFromFinancing": "-306506000", "cashflowFromInvestment": "-275259000", "stockBasedCompensation": "57263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "147884000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26281000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "413344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 760326000, "cost_of_revenue": 334983000, "gross_profit": 425343000, "ebit": 125684000, "ebitda": 152149000, "pretax_income": -2004000, "tax_provision": -11398000, "net_income": 8116000, "net_income_to_common": 8116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 664601000, "total_current_assets": 1133806000, "total_assets": 4332512000, "short_term_debt": 354684000, "long_term_debt": 3911577000, "total_debt": 4266261000, "total_liabilities": 5346567000, "total_equity": -1040513999, "shares_outstanding": 397564000, "goodwill_and_intangibles": 2659900000 }, "cash_flow": { "operating_cash_flow": -135131000, "capital_expenditure": 21230000, "free_cash_flow": -113901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163527, "ticker_id": 8110, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125684000", "ebitda": "152149000", "netIncome": "8116000", "grossProfit": "425343000", "depreciation": "None", "totalRevenue": "760326000", "costOfRevenue": "334983000", "interestIncome": "None", "incomeBeforeTax": "-2004000", "interestExpense": "122963000", "operatingIncome": "125684000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11398000", "reportedCurrency": "USD", "netInterestIncome": "-122963000", "nonInterestIncome": "None", "operatingExpenses": "299659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "175421000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26465000", "sellingGeneralAndAdministrative": "134005000", "netIncomeFromContinuingOperations": "9394000" }, "balance": { "goodwill": "2382974000", "inventory": "None", "commonStock": "4278000", "currentDebt": "None", "investments": "None", "totalAssets": "4332512000", "longTermDebt": "3911577000", "shortTermDebt": "354684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "276926000", "reportedCurrency": "USD", "retainedEarnings": "-3794419000", "totalLiabilities": "5346567000", "otherCurrentAssets": "97481000", "totalCurrentAssets": "1133806000", "currentLongTermDebt": "354684000", "longTermInvestments": "23076000", "shortTermInvestments": "606000", "currentNetReceivables": "371118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3198705999", "currentAccountsPayable": "207627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4266261000", "totalShareholderEquity": "-1040513999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "608663000", "totalCurrentLiabilities": "1225474000", "otherNonCurrentLiabilities": "173262000", "totalNonCurrentLiabilities": "4121093000", "cashAndShortTermInvestments": "664601000", "commonStockSharesOutstanding": "397564000", "intangibleAssetsExcludingGoodwill": "276926000", "cashAndCashEquivalentsAtCarryingValue": "664601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9502000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-135131000", "capitalExpenditures": "21230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92006000", "cashflowFromInvestment": "-17812000", "stockBasedCompensation": "5661000", "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": "26465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 760326000, "cost_of_revenue": 334983000, "gross_profit": 425343000, "research_and_development": 175421000, "selling_general_admin": 134005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125684000, "depreciation_amortisation": 26465000, "ebitda": 152149000, "interest_expense": 122963000, "interest_income": null, "other_non_operating": null, "pretax_income": -2004000, "tax_provision": -11398000, "effective_tax_rate": null, "net_income": 8116000, "net_income_continuing_ops": 9394000, "net_income_to_common": 8116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 664601000, "short_term_investments": 606000, "net_receivables": 371118000, "inventory": null, "other_current_assets": null, "total_current_assets": 1133806000, "net_ppe": null, "goodwill": 2382974000, "intangible_assets": 276926000, "goodwill_and_intangibles": 2659900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3198705999, "total_assets": 4332512000, "short_term_debt": 354684000, "accounts_payable": 207627000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1225474000, "long_term_debt": 3911577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4121093000, "total_liabilities": 5346567000, "total_debt": 4266261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3794419000, "total_equity": -1040513999, "shares_outstanding": 397564000, "operating_cash_flow": -135131000, "stock_based_compensation": 5661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17812000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92006000, "free_cash_flow": -113901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125684000", "ebitda": "152149000", "netIncome": "8116000", "grossProfit": "425343000", "depreciation": "None", "totalRevenue": "760326000", "costOfRevenue": "334983000", "interestIncome": "None", "incomeBeforeTax": "-2004000", "interestExpense": "122963000", "operatingIncome": "125684000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11398000", "reportedCurrency": "USD", "netInterestIncome": "-122963000", "nonInterestIncome": "None", "operatingExpenses": "299659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "175421000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26465000", "sellingGeneralAndAdministrative": "134005000", "netIncomeFromContinuingOperations": "9394000" }, "balance": { "goodwill": "2382974000", "inventory": "None", "commonStock": "4278000", "currentDebt": "None", "investments": "None", "totalAssets": "4332512000", "longTermDebt": "3911577000", "shortTermDebt": "354684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "276926000", "reportedCurrency": "USD", "retainedEarnings": "-3794419000", "totalLiabilities": "5346567000", "otherCurrentAssets": "97481000", "totalCurrentAssets": "1133806000", "currentLongTermDebt": "354684000", "longTermInvestments": "23076000", "shortTermInvestments": "606000", "currentNetReceivables": "371118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3198705999", "currentAccountsPayable": "207627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4266261000", "totalShareholderEquity": "-1040513999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "608663000", "totalCurrentLiabilities": "1225474000", "otherNonCurrentLiabilities": "173262000", "totalNonCurrentLiabilities": "4121093000", "cashAndShortTermInvestments": "664601000", "commonStockSharesOutstanding": "397564000", "intangibleAssetsExcludingGoodwill": "276926000", "cashAndCashEquivalentsAtCarryingValue": "664601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9502000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-135131000", "capitalExpenditures": "21230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92006000", "cashflowFromInvestment": "-17812000", "stockBasedCompensation": "5661000", "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": "26465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 666525000, "cost_of_revenue": 292088000, "gross_profit": 374437000, "ebit": 71667000, "ebitda": 99604000, "pretax_income": -104072000, "tax_provision": -4812000, "net_income": -103099000, "net_income_to_common": -103099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791555000, "total_current_assets": 1296038000, "total_assets": 4502128000, "short_term_debt": 260899000, "long_term_debt": 4103208000, "total_debt": 4364107000, "total_liabilities": 5526564999, "total_equity": -1051002999, "shares_outstanding": 394944000, "goodwill_and_intangibles": 2509747000 }, "cash_flow": { "operating_cash_flow": 136771000, "capital_expenditure": 23468000, "free_cash_flow": 160239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163528, "ticker_id": 8110, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71667000", "ebitda": "99604000", "netIncome": "-103099000", "grossProfit": "374437000", "depreciation": "None", "totalRevenue": "666525000", "costOfRevenue": "292088000", "interestIncome": "None", "incomeBeforeTax": "-104072000", "interestExpense": "95076000", "operatingIncome": "71667000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4812000", "reportedCurrency": "USD", "netInterestIncome": "-115483000", "nonInterestIncome": "None", "operatingExpenses": "302770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "195290000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27937000", "sellingGeneralAndAdministrative": "157806000", "netIncomeFromContinuingOperations": "-99260000" }, "balance": { "goodwill": "2384191000", "inventory": "None", "commonStock": "4274000", "currentDebt": "None", "investments": "None", "totalAssets": "4502128000", "longTermDebt": "4103208000", "shortTermDebt": "260899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125556000", "reportedCurrency": "USD", "retainedEarnings": "-3802535000", "totalLiabilities": "5526564999", "otherCurrentAssets": "192613000", "totalCurrentAssets": "1296038000", "currentLongTermDebt": "245651000", "longTermInvestments": "23082000", "shortTermInvestments": "None", "currentNetReceivables": "311870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3206090000", "currentAccountsPayable": "260035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4454892999", "totalShareholderEquity": "-1051002999", "capitalLeaseObligations": "45393000", "otherCurrentLiabilities": "634224000", "totalCurrentLiabilities": "1213571000", "otherNonCurrentLiabilities": "50008000", "totalNonCurrentLiabilities": "4312994000", "cashAndShortTermInvestments": "791555000", "commonStockSharesOutstanding": "394944000", "intangibleAssetsExcludingGoodwill": "125556000", "cashAndCashEquivalentsAtCarryingValue": "791555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136771000", "capitalExpenditures": "23468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118657000", "cashflowFromInvestment": "2100811000", "stockBasedCompensation": "10889000", "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": "27937000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 666525000, "cost_of_revenue": 292088000, "gross_profit": 374437000, "research_and_development": 195290000, "selling_general_admin": 157806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71667000, "depreciation_amortisation": 27937000, "ebitda": 99604000, "interest_expense": 95076000, "interest_income": null, "other_non_operating": null, "pretax_income": -104072000, "tax_provision": -4812000, "effective_tax_rate": null, "net_income": -103099000, "net_income_continuing_ops": -99260000, "net_income_to_common": -103099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 791555000, "short_term_investments": null, "net_receivables": 311870000, "inventory": null, "other_current_assets": null, "total_current_assets": 1296038000, "net_ppe": null, "goodwill": 2384191000, "intangible_assets": 125556000, "goodwill_and_intangibles": 2509747000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3206090000, "total_assets": 4502128000, "short_term_debt": 260899000, "accounts_payable": 260035000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1213571000, "long_term_debt": 4103208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4312994000, "total_liabilities": 5526564999, "total_debt": 4364107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3802535000, "total_equity": -1051002999, "shares_outstanding": 394944000, "operating_cash_flow": 136771000, "stock_based_compensation": 10889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23468000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2100811000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118657000, "free_cash_flow": 160239000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71667000", "ebitda": "99604000", "netIncome": "-103099000", "grossProfit": "374437000", "depreciation": "None", "totalRevenue": "666525000", "costOfRevenue": "292088000", "interestIncome": "None", "incomeBeforeTax": "-104072000", "interestExpense": "95076000", "operatingIncome": "71667000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4812000", "reportedCurrency": "USD", "netInterestIncome": "-115483000", "nonInterestIncome": "None", "operatingExpenses": "302770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "195290000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27937000", "sellingGeneralAndAdministrative": "157806000", "netIncomeFromContinuingOperations": "-99260000" }, "balance": { "goodwill": "2384191000", "inventory": "None", "commonStock": "4274000", "currentDebt": "None", "investments": "None", "totalAssets": "4502128000", "longTermDebt": "4103208000", "shortTermDebt": "260899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125556000", "reportedCurrency": "USD", "retainedEarnings": "-3802535000", "totalLiabilities": "5526564999", "otherCurrentAssets": "192613000", "totalCurrentAssets": "1296038000", "currentLongTermDebt": "245651000", "longTermInvestments": "23082000", "shortTermInvestments": "None", "currentNetReceivables": "311870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3206090000", "currentAccountsPayable": "260035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4454892999", "totalShareholderEquity": "-1051002999", "capitalLeaseObligations": "45393000", "otherCurrentLiabilities": "634224000", "totalCurrentLiabilities": "1213571000", "otherNonCurrentLiabilities": "50008000", "totalNonCurrentLiabilities": "4312994000", "cashAndShortTermInvestments": "791555000", "commonStockSharesOutstanding": "394944000", "intangibleAssetsExcludingGoodwill": "125556000", "cashAndCashEquivalentsAtCarryingValue": "791555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136771000", "capitalExpenditures": "23468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118657000", "cashflowFromInvestment": "2100811000", "stockBasedCompensation": "10889000", "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": "27937000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 715183000, "cost_of_revenue": 313074000, "gross_profit": 402109000, "ebit": 100787000, "ebitda": 127798000, "pretax_income": -10381000, "tax_provision": -58546000, "net_income": 848744000, "net_income_to_common": 848744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 682747000, "total_current_assets": 1157399000, "total_assets": 4373002000, "short_term_debt": 152990000, "long_term_debt": 4063277000, "total_debt": 4216267000, "total_liabilities": 5312510000, "total_equity": -966508000, "shares_outstanding": 429253000, "goodwill_and_intangibles": 2676689000 }, "cash_flow": { "operating_cash_flow": 37163000, "capital_expenditure": 20269000, "free_cash_flow": 57432000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163530, "ticker_id": 8110, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100787000", "ebitda": "127798000", "netIncome": "848744000", "grossProfit": "402109000", "depreciation": "None", "totalRevenue": "715183000", "costOfRevenue": "313074000", "interestIncome": "None", "incomeBeforeTax": "-10381000", "interestExpense": "111168000", "operatingIncome": "93625000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-58546000", "reportedCurrency": "USD", "netInterestIncome": "-111312000", "nonInterestIncome": "None", "operatingExpenses": "308484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "168009000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27011000", "sellingGeneralAndAdministrative": "140475000", "netIncomeFromContinuingOperations": "48165000" }, "balance": { "goodwill": "2384029000", "inventory": "None", "commonStock": "4272000", "currentDebt": "None", "investments": "None", "totalAssets": "4373002000", "longTermDebt": "4063277000", "shortTermDebt": "152990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "292660000", "reportedCurrency": "USD", "retainedEarnings": "-3699436000", "totalLiabilities": "5312510000", "otherCurrentAssets": "90559000", "totalCurrentAssets": "1157399000", "currentLongTermDebt": "152990000", "longTermInvestments": "22394000", "shortTermInvestments": "None", "currentNetReceivables": "384093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3215603000", "currentAccountsPayable": "219228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4216267000", "totalShareholderEquity": "-966508000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "590618000", "totalCurrentLiabilities": "1018240000", "otherNonCurrentLiabilities": "190437000", "totalNonCurrentLiabilities": "4294270000", "cashAndShortTermInvestments": "682747000", "commonStockSharesOutstanding": "429253000", "intangibleAssetsExcludingGoodwill": "292660000", "cashAndCashEquivalentsAtCarryingValue": "682747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48431000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37163000", "capitalExpenditures": "20269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-838908000", "cashflowFromInvestment": "-1092518000", "stockBasedCompensation": "11170000", "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": "27011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 715183000, "cost_of_revenue": 313074000, "gross_profit": 402109000, "research_and_development": 168009000, "selling_general_admin": 140475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100787000, "depreciation_amortisation": 27011000, "ebitda": 127798000, "interest_expense": 111168000, "interest_income": null, "other_non_operating": null, "pretax_income": -10381000, "tax_provision": -58546000, "effective_tax_rate": null, "net_income": 848744000, "net_income_continuing_ops": 48165000, "net_income_to_common": 848744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 682747000, "short_term_investments": null, "net_receivables": 384093000, "inventory": null, "other_current_assets": null, "total_current_assets": 1157399000, "net_ppe": null, "goodwill": 2384029000, "intangible_assets": 292660000, "goodwill_and_intangibles": 2676689000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3215603000, "total_assets": 4373002000, "short_term_debt": 152990000, "accounts_payable": 219228000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1018240000, "long_term_debt": 4063277000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4294270000, "total_liabilities": 5312510000, "total_debt": 4216267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3699436000, "total_equity": -966508000, "shares_outstanding": 429253000, "operating_cash_flow": 37163000, "stock_based_compensation": 11170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20269000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1092518000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -838908000, "free_cash_flow": 57432000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100787000", "ebitda": "127798000", "netIncome": "848744000", "grossProfit": "402109000", "depreciation": "None", "totalRevenue": "715183000", "costOfRevenue": "313074000", "interestIncome": "None", "incomeBeforeTax": "-10381000", "interestExpense": "111168000", "operatingIncome": "93625000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-58546000", "reportedCurrency": "USD", "netInterestIncome": "-111312000", "nonInterestIncome": "None", "operatingExpenses": "308484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "168009000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27011000", "sellingGeneralAndAdministrative": "140475000", "netIncomeFromContinuingOperations": "48165000" }, "balance": { "goodwill": "2384029000", "inventory": "None", "commonStock": "4272000", "currentDebt": "None", "investments": "None", "totalAssets": "4373002000", "longTermDebt": "4063277000", "shortTermDebt": "152990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "292660000", "reportedCurrency": "USD", "retainedEarnings": "-3699436000", "totalLiabilities": "5312510000", "otherCurrentAssets": "90559000", "totalCurrentAssets": "1157399000", "currentLongTermDebt": "152990000", "longTermInvestments": "22394000", "shortTermInvestments": "None", "currentNetReceivables": "384093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3215603000", "currentAccountsPayable": "219228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4216267000", "totalShareholderEquity": "-966508000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "590618000", "totalCurrentLiabilities": "1018240000", "otherNonCurrentLiabilities": "190437000", "totalNonCurrentLiabilities": "4294270000", "cashAndShortTermInvestments": "682747000", "commonStockSharesOutstanding": "429253000", "intangibleAssetsExcludingGoodwill": "292660000", "cashAndCashEquivalentsAtCarryingValue": "682747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48431000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37163000", "capitalExpenditures": "20269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-838908000", "cashflowFromInvestment": "-1092518000", "stockBasedCompensation": "11170000", "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": "27011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 687149000, "cost_of_revenue": 468848000, "gross_profit": 218301000, "ebit": 1488000, "ebitda": 22674000, "pretax_income": -109756000, "tax_provision": 91262000, "net_income": -256364000, "net_income_to_common": -256364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426118000, "total_current_assets": 952558000, "total_assets": 4419145000, "short_term_debt": 42526000, "long_term_debt": 4997092000, "total_debt": 5039618000, "total_liabilities": 6211559000, "total_equity": -1819761000, "shares_outstanding": 390905000, "goodwill_and_intangibles": 2685906000 }, "cash_flow": { "operating_cash_flow": -223854000, "capital_expenditure": 21259000, "free_cash_flow": -202595000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163531, "ticker_id": 8110, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1488000", "ebitda": "22674000", "netIncome": "-256364000", "grossProfit": "218301000", "depreciation": "None", "totalRevenue": "687149000", "costOfRevenue": "468848000", "interestIncome": "None", "incomeBeforeTax": "-109756000", "interestExpense": "111244000", "operatingIncome": "89134000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "91262000", "reportedCurrency": "USD", "netInterestIncome": "-111244000", "nonInterestIncome": "None", "operatingExpenses": "129167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "172494000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21186000", "sellingGeneralAndAdministrative": "129167000", "netIncomeFromContinuingOperations": "-201018000" }, "balance": { "goodwill": "2385144000", "inventory": "None", "commonStock": "4266000", "currentDebt": "None", "investments": "None", "totalAssets": "4419145000", "longTermDebt": "4997092000", "shortTermDebt": "42526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "300762000", "reportedCurrency": "USD", "retainedEarnings": "-4548181000", "totalLiabilities": "6211559000", "otherCurrentAssets": "197242000", "totalCurrentAssets": "952558000", "currentLongTermDebt": "42526000", "longTermInvestments": "21985000", "shortTermInvestments": "None", "currentNetReceivables": "329198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3466587000", "currentAccountsPayable": "246729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5039618000", "totalShareholderEquity": "-1819761000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "600815000", "totalCurrentLiabilities": "946652000", "otherNonCurrentLiabilities": "194520000", "totalNonCurrentLiabilities": "5264907000", "cashAndShortTermInvestments": "426118000", "commonStockSharesOutstanding": "390905000", "intangibleAssetsExcludingGoodwill": "300762000", "cashAndCashEquivalentsAtCarryingValue": "426118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-200850000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-223854000", "capitalExpenditures": "21259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21292000", "cashflowFromInvestment": "-23621000", "stockBasedCompensation": "9940000", "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": "25482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 687149000, "cost_of_revenue": 468848000, "gross_profit": 218301000, "research_and_development": 172494000, "selling_general_admin": 129167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1488000, "depreciation_amortisation": 21186000, "ebitda": 22674000, "interest_expense": 111244000, "interest_income": null, "other_non_operating": null, "pretax_income": -109756000, "tax_provision": 91262000, "effective_tax_rate": null, "net_income": -256364000, "net_income_continuing_ops": -201018000, "net_income_to_common": -256364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426118000, "short_term_investments": null, "net_receivables": 329198000, "inventory": null, "other_current_assets": null, "total_current_assets": 952558000, "net_ppe": null, "goodwill": 2385144000, "intangible_assets": 300762000, "goodwill_and_intangibles": 2685906000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3466587000, "total_assets": 4419145000, "short_term_debt": 42526000, "accounts_payable": 246729000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 946652000, "long_term_debt": 4997092000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5264907000, "total_liabilities": 6211559000, "total_debt": 5039618000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4548181000, "total_equity": -1819761000, "shares_outstanding": 390905000, "operating_cash_flow": -223854000, "stock_based_compensation": 9940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21259000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21292000, "free_cash_flow": -202595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1488000", "ebitda": "22674000", "netIncome": "-256364000", "grossProfit": "218301000", "depreciation": "None", "totalRevenue": "687149000", "costOfRevenue": "468848000", "interestIncome": "None", "incomeBeforeTax": "-109756000", "interestExpense": "111244000", "operatingIncome": "89134000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "91262000", "reportedCurrency": "USD", "netInterestIncome": "-111244000", "nonInterestIncome": "None", "operatingExpenses": "129167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "172494000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21186000", "sellingGeneralAndAdministrative": "129167000", "netIncomeFromContinuingOperations": "-201018000" }, "balance": { "goodwill": "2385144000", "inventory": "None", "commonStock": "4266000", "currentDebt": "None", "investments": "None", "totalAssets": "4419145000", "longTermDebt": "4997092000", "shortTermDebt": "42526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "300762000", "reportedCurrency": "USD", "retainedEarnings": "-4548181000", "totalLiabilities": "6211559000", "otherCurrentAssets": "197242000", "totalCurrentAssets": "952558000", "currentLongTermDebt": "42526000", "longTermInvestments": "21985000", "shortTermInvestments": "None", "currentNetReceivables": "329198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3466587000", "currentAccountsPayable": "246729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5039618000", "totalShareholderEquity": "-1819761000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "600815000", "totalCurrentLiabilities": "946652000", "otherNonCurrentLiabilities": "194520000", "totalNonCurrentLiabilities": "5264907000", "cashAndShortTermInvestments": "426118000", "commonStockSharesOutstanding": "390905000", "intangibleAssetsExcludingGoodwill": "300762000", "cashAndCashEquivalentsAtCarryingValue": "426118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-200850000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-223854000", "capitalExpenditures": "21259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21292000", "cashflowFromInvestment": "-23621000", "stockBasedCompensation": "9940000", "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": "25482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 776617000, "cost_of_revenue": 529937000, "gross_profit": 246680000, "ebit": 107839000, "ebitda": 137625000, "pretax_income": -21514000, "tax_provision": -57062000, "net_income": 35335000, "net_income_to_common": 35335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 651144000, "total_current_assets": 1224011000, "total_assets": 4678325000, "short_term_debt": 232907000, "long_term_debt": 4884699000, "total_debt": 5117606000, "total_liabilities": 6224878000, "total_equity": -1574069000, "shares_outstanding": 455260000, "goodwill_and_intangibles": 2879830000 }, "cash_flow": { "operating_cash_flow": -80603000, "capital_expenditure": 17891000, "free_cash_flow": -62712000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163532, "ticker_id": 8110, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107839000", "ebitda": "137625000", "netIncome": "35335000", "grossProfit": "246680000", "depreciation": "None", "totalRevenue": "776617000", "costOfRevenue": "529937000", "interestIncome": "None", "incomeBeforeTax": "-21514000", "interestExpense": "129353000", "operatingIncome": "103398000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-57062000", "reportedCurrency": "USD", "netInterestIncome": "-129353000", "nonInterestIncome": "None", "operatingExpenses": "143282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29786000", "sellingGeneralAndAdministrative": "143282000", "netIncomeFromContinuingOperations": "35548000" }, "balance": { "goodwill": "2550407000", "inventory": "None", "commonStock": "4172000", "currentDebt": "None", "investments": "None", "totalAssets": "4678325000", "longTermDebt": "4884699000", "shortTermDebt": "232907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "329423000", "reportedCurrency": "USD", "retainedEarnings": "-4291817000", "totalLiabilities": "6224878000", "otherCurrentAssets": "175789000", "totalCurrentAssets": "1224011000", "currentLongTermDebt": "232907000", "longTermInvestments": "22545000", "shortTermInvestments": "None", "currentNetReceivables": "397078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3454314000", "currentAccountsPayable": "258831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5117606000", "totalShareholderEquity": "-1574069000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "553049000", "totalCurrentLiabilities": "1117156000", "otherNonCurrentLiabilities": "200954000", "totalNonCurrentLiabilities": "5107722000", "cashAndShortTermInvestments": "651144000", "commonStockSharesOutstanding": "455260000", "intangibleAssetsExcludingGoodwill": "329423000", "cashAndCashEquivalentsAtCarryingValue": "651144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35548000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-80603000", "capitalExpenditures": "17891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13208000", "cashflowFromInvestment": "-8250000", "stockBasedCompensation": "13662000", "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": "29786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 776617000, "cost_of_revenue": 529937000, "gross_profit": 246680000, "research_and_development": null, "selling_general_admin": 143282000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107839000, "depreciation_amortisation": 29786000, "ebitda": 137625000, "interest_expense": 129353000, "interest_income": null, "other_non_operating": null, "pretax_income": -21514000, "tax_provision": -57062000, "effective_tax_rate": null, "net_income": 35335000, "net_income_continuing_ops": 35548000, "net_income_to_common": 35335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 651144000, "short_term_investments": null, "net_receivables": 397078000, "inventory": null, "other_current_assets": null, "total_current_assets": 1224011000, "net_ppe": null, "goodwill": 2550407000, "intangible_assets": 329423000, "goodwill_and_intangibles": 2879830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3454314000, "total_assets": 4678325000, "short_term_debt": 232907000, "accounts_payable": 258831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1117156000, "long_term_debt": 4884699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5107722000, "total_liabilities": 6224878000, "total_debt": 5117606000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4291817000, "total_equity": -1574069000, "shares_outstanding": 455260000, "operating_cash_flow": -80603000, "stock_based_compensation": 13662000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8250000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13208000, "free_cash_flow": -62712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107839000", "ebitda": "137625000", "netIncome": "35335000", "grossProfit": "246680000", "depreciation": "None", "totalRevenue": "776617000", "costOfRevenue": "529937000", "interestIncome": "None", "incomeBeforeTax": "-21514000", "interestExpense": "129353000", "operatingIncome": "103398000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-57062000", "reportedCurrency": "USD", "netInterestIncome": "-129353000", "nonInterestIncome": "None", "operatingExpenses": "143282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29786000", "sellingGeneralAndAdministrative": "143282000", "netIncomeFromContinuingOperations": "35548000" }, "balance": { "goodwill": "2550407000", "inventory": "None", "commonStock": "4172000", "currentDebt": "None", "investments": "None", "totalAssets": "4678325000", "longTermDebt": "4884699000", "shortTermDebt": "232907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "329423000", "reportedCurrency": "USD", "retainedEarnings": "-4291817000", "totalLiabilities": "6224878000", "otherCurrentAssets": "175789000", "totalCurrentAssets": "1224011000", "currentLongTermDebt": "232907000", "longTermInvestments": "22545000", "shortTermInvestments": "None", "currentNetReceivables": "397078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3454314000", "currentAccountsPayable": "258831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5117606000", "totalShareholderEquity": "-1574069000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "553049000", "totalCurrentLiabilities": "1117156000", "otherNonCurrentLiabilities": "200954000", "totalNonCurrentLiabilities": "5107722000", "cashAndShortTermInvestments": "651144000", "commonStockSharesOutstanding": "455260000", "intangibleAssetsExcludingGoodwill": "329423000", "cashAndCashEquivalentsAtCarryingValue": "651144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35548000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-80603000", "capitalExpenditures": "17891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13208000", "cashflowFromInvestment": "-8250000", "stockBasedCompensation": "13662000", "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": "29786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 714724000, "cost_of_revenue": 503062000, "gross_profit": 211662000, "ebit": 36598000, "ebitda": 67867000, "pretax_income": -91335000, "tax_provision": -16375000, "net_income": -74698000, "net_income_to_common": -74698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 724479000, "total_current_assets": 1163218000, "total_assets": 4634929000, "short_term_debt": 230214000, "long_term_debt": 4834776000, "total_debt": 5064990000, "total_liabilities": 6226700000, "total_equity": -1619075000, "shares_outstanding": 385880000, "goodwill_and_intangibles": 2890821000 }, "cash_flow": { "operating_cash_flow": 82744000, "capital_expenditure": 16096000, "free_cash_flow": 98840000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163533, "ticker_id": 8110, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36598000", "ebitda": "67867000", "netIncome": "-74698000", "grossProfit": "211662000", "depreciation": "None", "totalRevenue": "714724000", "costOfRevenue": "503062000", "interestIncome": "None", "incomeBeforeTax": "-91335000", "interestExpense": "127933000", "operatingIncome": "57091000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16375000", "reportedCurrency": "USD", "netInterestIncome": "-127933000", "nonInterestIncome": "None", "operatingExpenses": "154571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "213155000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31269000", "sellingGeneralAndAdministrative": "154571000", "netIncomeFromContinuingOperations": "-74960000" }, "balance": { "goodwill": "2552938000", "inventory": "None", "commonStock": "4147000", "currentDebt": "None", "investments": "None", "totalAssets": "4634929000", "longTermDebt": "4834776000", "shortTermDebt": "230214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "337883000", "reportedCurrency": "USD", "retainedEarnings": "-4327152000", "totalLiabilities": "6226700000", "otherCurrentAssets": "73502000", "totalCurrentAssets": "1163218000", "currentLongTermDebt": "230214000", "longTermInvestments": "22470000", "shortTermInvestments": "555000", "currentNetReceivables": "364682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3471711000", "currentAccountsPayable": "263679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5117614000", "totalShareholderEquity": "-1619075000", "capitalLeaseObligations": "52624000", "otherCurrentLiabilities": "575771000", "totalCurrentLiabilities": "1141775000", "otherNonCurrentLiabilities": "41759000", "totalNonCurrentLiabilities": "5084925000", "cashAndShortTermInvestments": "724479000", "commonStockSharesOutstanding": "385880000", "intangibleAssetsExcludingGoodwill": "337883000", "cashAndCashEquivalentsAtCarryingValue": "724479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74698000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82744000", "capitalExpenditures": "16096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6477000", "cashflowFromInvestment": "-16096000", "stockBasedCompensation": "13791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 714724000, "cost_of_revenue": 503062000, "gross_profit": 211662000, "research_and_development": 213155000, "selling_general_admin": 154571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36598000, "depreciation_amortisation": 31269000, "ebitda": 67867000, "interest_expense": 127933000, "interest_income": null, "other_non_operating": null, "pretax_income": -91335000, "tax_provision": -16375000, "effective_tax_rate": null, "net_income": -74698000, "net_income_continuing_ops": -74960000, "net_income_to_common": -74698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 724479000, "short_term_investments": 555000, "net_receivables": 364682000, "inventory": null, "other_current_assets": null, "total_current_assets": 1163218000, "net_ppe": null, "goodwill": 2552938000, "intangible_assets": 337883000, "goodwill_and_intangibles": 2890821000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3471711000, "total_assets": 4634929000, "short_term_debt": 230214000, "accounts_payable": 263679000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1141775000, "long_term_debt": 4834776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5084925000, "total_liabilities": 6226700000, "total_debt": 5064990000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4327152000, "total_equity": -1619075000, "shares_outstanding": 385880000, "operating_cash_flow": 82744000, "stock_based_compensation": 13791000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16096000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6477000, "free_cash_flow": 98840000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36598000", "ebitda": "67867000", "netIncome": "-74698000", "grossProfit": "211662000", "depreciation": "None", "totalRevenue": "714724000", "costOfRevenue": "503062000", "interestIncome": "None", "incomeBeforeTax": "-91335000", "interestExpense": "127933000", "operatingIncome": "57091000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16375000", "reportedCurrency": "USD", "netInterestIncome": "-127933000", "nonInterestIncome": "None", "operatingExpenses": "154571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "213155000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31269000", "sellingGeneralAndAdministrative": "154571000", "netIncomeFromContinuingOperations": "-74960000" }, "balance": { "goodwill": "2552938000", "inventory": "None", "commonStock": "4147000", "currentDebt": "None", "investments": "None", "totalAssets": "4634929000", "longTermDebt": "4834776000", "shortTermDebt": "230214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "337883000", "reportedCurrency": "USD", "retainedEarnings": "-4327152000", "totalLiabilities": "6226700000", "otherCurrentAssets": "73502000", "totalCurrentAssets": "1163218000", "currentLongTermDebt": "230214000", "longTermInvestments": "22470000", "shortTermInvestments": "555000", "currentNetReceivables": "364682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3471711000", "currentAccountsPayable": "263679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5117614000", "totalShareholderEquity": "-1619075000", "capitalLeaseObligations": "52624000", "otherCurrentLiabilities": "575771000", "totalCurrentLiabilities": "1141775000", "otherNonCurrentLiabilities": "41759000", "totalNonCurrentLiabilities": "5084925000", "cashAndShortTermInvestments": "724479000", "commonStockSharesOutstanding": "385880000", "intangibleAssetsExcludingGoodwill": "337883000", "cashAndCashEquivalentsAtCarryingValue": "724479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74698000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82744000", "capitalExpenditures": "16096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6477000", "cashflowFromInvestment": "-16096000", "stockBasedCompensation": "13791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 764714000, "cost_of_revenue": 533541000, "gross_profit": 231173000, "ebit": 71436000, "ebitda": 114754000, "pretax_income": -56233000, "tax_provision": 6900000, "net_income": -62818000, "net_income_to_common": -62818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 668763000, "total_current_assets": 1196016000, "total_assets": 4693158000, "short_term_debt": 244978000, "long_term_debt": 4790313000, "total_debt": 5035291000, "total_liabilities": 6223208000, "total_equity": -1557693000, "shares_outstanding": 385729000, "goodwill_and_intangibles": 2905126000 }, "cash_flow": { "operating_cash_flow": 27809000, "capital_expenditure": 20258000, "free_cash_flow": 48067000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163535, "ticker_id": 8110, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71436000", "ebitda": "114754000", "netIncome": "-62818000", "grossProfit": "231173000", "depreciation": "None", "totalRevenue": "764714000", "costOfRevenue": "533541000", "interestIncome": "None", "incomeBeforeTax": "-56233000", "interestExpense": "127669000", "operatingIncome": "70127000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6900000", "reportedCurrency": "USD", "netInterestIncome": "-127669000", "nonInterestIncome": "None", "operatingExpenses": "161046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "211284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43318000", "sellingGeneralAndAdministrative": "161046000", "netIncomeFromContinuingOperations": "-63133000" }, "balance": { "goodwill": "2557259000", "inventory": "None", "commonStock": "4146000", "currentDebt": "None", "investments": "None", "totalAssets": "4693158000", "longTermDebt": "4790313000", "shortTermDebt": "244978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "347867000", "reportedCurrency": "USD", "retainedEarnings": "-4252454000", "totalLiabilities": "6223208000", "otherCurrentAssets": "118529000", "totalCurrentAssets": "1196016000", "currentLongTermDebt": "244978000", "longTermInvestments": "21996000", "shortTermInvestments": "None", "currentNetReceivables": "408724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3497142000", "currentAccountsPayable": "243678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5035291000", "totalShareholderEquity": "-1557693000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "605642000", "totalCurrentLiabilities": "1173137000", "otherNonCurrentLiabilities": "229206000", "totalNonCurrentLiabilities": "5050071000", "cashAndShortTermInvestments": "668763000", "commonStockSharesOutstanding": "385729000", "intangibleAssetsExcludingGoodwill": "347867000", "cashAndCashEquivalentsAtCarryingValue": "668763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62480000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27809000", "capitalExpenditures": "20258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8075000", "cashflowFromInvestment": "34576000", "stockBasedCompensation": "14641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6403999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 764714000, "cost_of_revenue": 533541000, "gross_profit": 231173000, "research_and_development": 211284000, "selling_general_admin": 161046000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71436000, "depreciation_amortisation": 43318000, "ebitda": 114754000, "interest_expense": 127669000, "interest_income": null, "other_non_operating": null, "pretax_income": -56233000, "tax_provision": 6900000, "effective_tax_rate": null, "net_income": -62818000, "net_income_continuing_ops": -63133000, "net_income_to_common": -62818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 668763000, "short_term_investments": null, "net_receivables": 408724000, "inventory": null, "other_current_assets": null, "total_current_assets": 1196016000, "net_ppe": null, "goodwill": 2557259000, "intangible_assets": 347867000, "goodwill_and_intangibles": 2905126000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3497142000, "total_assets": 4693158000, "short_term_debt": 244978000, "accounts_payable": 243678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1173137000, "long_term_debt": 4790313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5050071000, "total_liabilities": 6223208000, "total_debt": 5035291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4252454000, "total_equity": -1557693000, "shares_outstanding": 385729000, "operating_cash_flow": 27809000, "stock_based_compensation": 14641000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20258000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34576000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8075000, "free_cash_flow": 48067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71436000", "ebitda": "114754000", "netIncome": "-62818000", "grossProfit": "231173000", "depreciation": "None", "totalRevenue": "764714000", "costOfRevenue": "533541000", "interestIncome": "None", "incomeBeforeTax": "-56233000", "interestExpense": "127669000", "operatingIncome": "70127000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6900000", "reportedCurrency": "USD", "netInterestIncome": "-127669000", "nonInterestIncome": "None", "operatingExpenses": "161046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "211284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43318000", "sellingGeneralAndAdministrative": "161046000", "netIncomeFromContinuingOperations": "-63133000" }, "balance": { "goodwill": "2557259000", "inventory": "None", "commonStock": "4146000", "currentDebt": "None", "investments": "None", "totalAssets": "4693158000", "longTermDebt": "4790313000", "shortTermDebt": "244978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "347867000", "reportedCurrency": "USD", "retainedEarnings": "-4252454000", "totalLiabilities": "6223208000", "otherCurrentAssets": "118529000", "totalCurrentAssets": "1196016000", "currentLongTermDebt": "244978000", "longTermInvestments": "21996000", "shortTermInvestments": "None", "currentNetReceivables": "408724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3497142000", "currentAccountsPayable": "243678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5035291000", "totalShareholderEquity": "-1557693000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "605642000", "totalCurrentLiabilities": "1173137000", "otherNonCurrentLiabilities": "229206000", "totalNonCurrentLiabilities": "5050071000", "cashAndShortTermInvestments": "668763000", "commonStockSharesOutstanding": "385729000", "intangibleAssetsExcludingGoodwill": "347867000", "cashAndCashEquivalentsAtCarryingValue": "668763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62480000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27809000", "capitalExpenditures": "20258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8075000", "cashflowFromInvestment": "34576000", "stockBasedCompensation": "14641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6403999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 695050000, "cost_of_revenue": 492390000, "gross_profit": 202660000, "ebit": 52617000, "ebitda": 73355000, "pretax_income": -63811000, "tax_provision": 5920000, "net_income": -69760000, "net_income_to_common": -69760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 612614000, "total_current_assets": 1166422000, "total_assets": 4666375000, "short_term_debt": 217562000, "long_term_debt": 4789406000, "total_debt": 5006968000, "total_liabilities": 6143287000, "total_equity": -1504869000, "shares_outstanding": 383506000, "goodwill_and_intangibles": 2910350000 }, "cash_flow": { "operating_cash_flow": 28131000, "capital_expenditure": 17874000, "free_cash_flow": 46005000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163536, "ticker_id": 8110, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52617000", "ebitda": "73355000", "netIncome": "-69760000", "grossProfit": "202660000", "depreciation": "None", "totalRevenue": "695050000", "costOfRevenue": "492390000", "interestIncome": "None", "incomeBeforeTax": "-63811000", "interestExpense": "116428000", "operatingIncome": "48722000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5920000", "reportedCurrency": "USD", "netInterestIncome": "-129294000", "nonInterestIncome": "None", "operatingExpenses": "153938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "219268000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20738000", "sellingGeneralAndAdministrative": "165637000", "netIncomeFromContinuingOperations": "-69485000" }, "balance": { "goodwill": "2553645000", "inventory": "-4269000", "commonStock": "4144000", "currentDebt": "None", "investments": "None", "totalAssets": "4666375000", "longTermDebt": "4789406000", "shortTermDebt": "217562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "356705000", "reportedCurrency": "USD", "retainedEarnings": "-4189636000", "totalLiabilities": "6143287000", "otherCurrentAssets": "177332000", "totalCurrentAssets": "1166422000", "currentLongTermDebt": "217562000", "longTermInvestments": "21830000", "shortTermInvestments": "4269000", "currentNetReceivables": "376476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3499953000", "currentAccountsPayable": "237178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5006968000", "totalShareholderEquity": "-1504869000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "549507000", "totalCurrentLiabilities": "1085875000", "otherNonCurrentLiabilities": "240389000", "totalNonCurrentLiabilities": "5057412000", "cashAndShortTermInvestments": "612614000", "commonStockSharesOutstanding": "383506000", "intangibleAssetsExcludingGoodwill": "356705000", "cashAndCashEquivalentsAtCarryingValue": "612614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70006000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28131000", "capitalExpenditures": "17874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23784000", "cashflowFromInvestment": "-20418000", "stockBasedCompensation": "12230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 695050000, "cost_of_revenue": 492390000, "gross_profit": 202660000, "research_and_development": 219268000, "selling_general_admin": 165637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52617000, "depreciation_amortisation": 20738000, "ebitda": 73355000, "interest_expense": 116428000, "interest_income": null, "other_non_operating": null, "pretax_income": -63811000, "tax_provision": 5920000, "effective_tax_rate": null, "net_income": -69760000, "net_income_continuing_ops": -69485000, "net_income_to_common": -69760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 612614000, "short_term_investments": 4269000, "net_receivables": 376476000, "inventory": -4269000, "other_current_assets": null, "total_current_assets": 1166422000, "net_ppe": null, "goodwill": 2553645000, "intangible_assets": 356705000, "goodwill_and_intangibles": 2910350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3499953000, "total_assets": 4666375000, "short_term_debt": 217562000, "accounts_payable": 237178000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1085875000, "long_term_debt": 4789406000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5057412000, "total_liabilities": 6143287000, "total_debt": 5006968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4189636000, "total_equity": -1504869000, "shares_outstanding": 383506000, "operating_cash_flow": 28131000, "stock_based_compensation": 12230000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20418000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23784000, "free_cash_flow": 46005000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52617000", "ebitda": "73355000", "netIncome": "-69760000", "grossProfit": "202660000", "depreciation": "None", "totalRevenue": "695050000", "costOfRevenue": "492390000", "interestIncome": "None", "incomeBeforeTax": "-63811000", "interestExpense": "116428000", "operatingIncome": "48722000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5920000", "reportedCurrency": "USD", "netInterestIncome": "-129294000", "nonInterestIncome": "None", "operatingExpenses": "153938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "219268000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20738000", "sellingGeneralAndAdministrative": "165637000", "netIncomeFromContinuingOperations": "-69485000" }, "balance": { "goodwill": "2553645000", "inventory": "-4269000", "commonStock": "4144000", "currentDebt": "None", "investments": "None", "totalAssets": "4666375000", "longTermDebt": "4789406000", "shortTermDebt": "217562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "356705000", "reportedCurrency": "USD", "retainedEarnings": "-4189636000", "totalLiabilities": "6143287000", "otherCurrentAssets": "177332000", "totalCurrentAssets": "1166422000", "currentLongTermDebt": "217562000", "longTermInvestments": "21830000", "shortTermInvestments": "4269000", "currentNetReceivables": "376476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3499953000", "currentAccountsPayable": "237178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5006968000", "totalShareholderEquity": "-1504869000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "549507000", "totalCurrentLiabilities": "1085875000", "otherNonCurrentLiabilities": "240389000", "totalNonCurrentLiabilities": "5057412000", "cashAndShortTermInvestments": "612614000", "commonStockSharesOutstanding": "383506000", "intangibleAssetsExcludingGoodwill": "356705000", "cashAndCashEquivalentsAtCarryingValue": "612614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70006000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28131000", "capitalExpenditures": "17874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23784000", "cashflowFromInvestment": "-20418000", "stockBasedCompensation": "12230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 782886000, "cost_of_revenue": 543385000, "gross_profit": 239501000, "ebit": 56574000, "ebitda": 90733000, "pretax_income": -68173000, "tax_provision": 2932000, "net_income": -71483000, "net_income_to_common": -71483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629137000, "total_current_assets": 1226808000, "total_assets": 4737809000, "short_term_debt": 3165000, "long_term_debt": 4984627000, "total_debt": 4987792000, "total_liabilities": 6154029000, "total_equity": -1443899000, "shares_outstanding": 379774000, "goodwill_and_intangibles": 2919816000 }, "cash_flow": { "operating_cash_flow": -68090000, "capital_expenditure": 27676000, "free_cash_flow": -40414000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163537, "ticker_id": 8110, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56574000", "ebitda": "90733000", "netIncome": "-71483000", "grossProfit": "239501000", "depreciation": "None", "totalRevenue": "782886000", "costOfRevenue": "543385000", "interestIncome": "None", "incomeBeforeTax": "-68173000", "interestExpense": "124747000", "operatingIncome": "98085000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2932000", "reportedCurrency": "USD", "netInterestIncome": "-124747000", "nonInterestIncome": "None", "operatingExpenses": "141416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "222291000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34159000", "sellingGeneralAndAdministrative": "141416000", "netIncomeFromContinuingOperations": "-71105000" }, "balance": { "goodwill": "2553499000", "inventory": "-4855000", "commonStock": "4090000", "currentDebt": "None", "investments": "None", "totalAssets": "4737809000", "longTermDebt": "4984627000", "shortTermDebt": "3165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "366317000", "reportedCurrency": "USD", "retainedEarnings": "-4119876000", "totalLiabilities": "6154029000", "otherCurrentAssets": "186307000", "totalCurrentAssets": "1226808000", "currentLongTermDebt": "3165000", "longTermInvestments": "23176000", "shortTermInvestments": "4855000", "currentNetReceivables": "411364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3511001000", "currentAccountsPayable": "249752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4987792000", "totalShareholderEquity": "-1443899000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "539606000", "totalCurrentLiabilities": "892740000", "otherNonCurrentLiabilities": "248819000", "totalNonCurrentLiabilities": "5261289000", "cashAndShortTermInvestments": "629137000", "commonStockSharesOutstanding": "379774000", "intangibleAssetsExcludingGoodwill": "366317000", "cashAndCashEquivalentsAtCarryingValue": "629137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71483000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-68090000", "capitalExpenditures": "27676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77908000", "cashflowFromInvestment": "-27676000", "stockBasedCompensation": "13905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2078000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782886000, "cost_of_revenue": 543385000, "gross_profit": 239501000, "research_and_development": 222291000, "selling_general_admin": 141416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56574000, "depreciation_amortisation": 34159000, "ebitda": 90733000, "interest_expense": 124747000, "interest_income": null, "other_non_operating": null, "pretax_income": -68173000, "tax_provision": 2932000, "effective_tax_rate": null, "net_income": -71483000, "net_income_continuing_ops": -71105000, "net_income_to_common": -71483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 629137000, "short_term_investments": 4855000, "net_receivables": 411364000, "inventory": -4855000, "other_current_assets": null, "total_current_assets": 1226808000, "net_ppe": null, "goodwill": 2553499000, "intangible_assets": 366317000, "goodwill_and_intangibles": 2919816000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3511001000, "total_assets": 4737809000, "short_term_debt": 3165000, "accounts_payable": 249752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 892740000, "long_term_debt": 4984627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5261289000, "total_liabilities": 6154029000, "total_debt": 4987792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4119876000, "total_equity": -1443899000, "shares_outstanding": 379774000, "operating_cash_flow": -68090000, "stock_based_compensation": 13905000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27676000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77908000, "free_cash_flow": -40414000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56574000", "ebitda": "90733000", "netIncome": "-71483000", "grossProfit": "239501000", "depreciation": "None", "totalRevenue": "782886000", "costOfRevenue": "543385000", "interestIncome": "None", "incomeBeforeTax": "-68173000", "interestExpense": "124747000", "operatingIncome": "98085000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2932000", "reportedCurrency": "USD", "netInterestIncome": "-124747000", "nonInterestIncome": "None", "operatingExpenses": "141416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "222291000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34159000", "sellingGeneralAndAdministrative": "141416000", "netIncomeFromContinuingOperations": "-71105000" }, "balance": { "goodwill": "2553499000", "inventory": "-4855000", "commonStock": "4090000", "currentDebt": "None", "investments": "None", "totalAssets": "4737809000", "longTermDebt": "4984627000", "shortTermDebt": "3165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "366317000", "reportedCurrency": "USD", "retainedEarnings": "-4119876000", "totalLiabilities": "6154029000", "otherCurrentAssets": "186307000", "totalCurrentAssets": "1226808000", "currentLongTermDebt": "3165000", "longTermInvestments": "23176000", "shortTermInvestments": "4855000", "currentNetReceivables": "411364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3511001000", "currentAccountsPayable": "249752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4987792000", "totalShareholderEquity": "-1443899000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "539606000", "totalCurrentLiabilities": "892740000", "otherNonCurrentLiabilities": "248819000", "totalNonCurrentLiabilities": "5261289000", "cashAndShortTermInvestments": "629137000", "commonStockSharesOutstanding": "379774000", "intangibleAssetsExcludingGoodwill": "366317000", "cashAndCashEquivalentsAtCarryingValue": "629137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71483000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-68090000", "capitalExpenditures": "27676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77908000", "cashflowFromInvestment": "-27676000", "stockBasedCompensation": "13905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2078000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 687053000, "cost_of_revenue": 509549000, "gross_profit": 177504000, "ebit": 43653000, "ebitda": 78458000, "pretax_income": -78935000, "tax_provision": 18159000, "net_income": -96459000, "net_income_to_common": -96459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 648207000, "total_current_assets": 1158591000, "total_assets": 4672194000, "short_term_debt": 4040000, "long_term_debt": 4829461000, "total_debt": 4833501000, "total_liabilities": 6033638000, "total_equity": -1388479000, "shares_outstanding": 379524000, "goodwill_and_intangibles": 2930142000 }, "cash_flow": { "operating_cash_flow": 96020000, "capital_expenditure": 18813000, "free_cash_flow": 114833000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163538, "ticker_id": 8110, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43653000", "ebitda": "78458000", "netIncome": "-96459000", "grossProfit": "177504000", "depreciation": "None", "totalRevenue": "687053000", "costOfRevenue": "509549000", "interestIncome": "None", "incomeBeforeTax": "-78935000", "interestExpense": "122588000", "operatingIncome": "37338000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18159000", "reportedCurrency": "USD", "netInterestIncome": "-122588000", "nonInterestIncome": "None", "operatingExpenses": "140166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "237475000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34805000", "sellingGeneralAndAdministrative": "140166000", "netIncomeFromContinuingOperations": "-97094000" }, "balance": { "goodwill": "2554039000", "inventory": "63900000", "commonStock": "4059000", "currentDebt": "None", "investments": "None", "totalAssets": "4672194000", "longTermDebt": "4829461000", "shortTermDebt": "4040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "376103000", "reportedCurrency": "USD", "retainedEarnings": "-4048393000", "totalLiabilities": "6033638000", "otherCurrentAssets": "84973000", "totalCurrentAssets": "1158591000", "currentLongTermDebt": "4040000", "longTermInvestments": "22343000", "shortTermInvestments": "51970000", "currentNetReceivables": "373441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3513603000", "currentAccountsPayable": "231767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4889778000", "totalShareholderEquity": "-1388479000", "capitalLeaseObligations": "56277000", "otherCurrentLiabilities": "570650000", "totalCurrentLiabilities": "914713000", "otherNonCurrentLiabilities": "77620000", "totalNonCurrentLiabilities": "5118925000", "cashAndShortTermInvestments": "648207000", "commonStockSharesOutstanding": "379524000", "intangibleAssetsExcludingGoodwill": "376103000", "cashAndCashEquivalentsAtCarryingValue": "648207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97284000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-29417000", "operatingCashflow": "96020000", "capitalExpenditures": "18813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21701000", "cashflowFromInvestment": "-29626000", "stockBasedCompensation": "13178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34805000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 687053000, "cost_of_revenue": 509549000, "gross_profit": 177504000, "research_and_development": 237475000, "selling_general_admin": 140166000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43653000, "depreciation_amortisation": 34805000, "ebitda": 78458000, "interest_expense": 122588000, "interest_income": null, "other_non_operating": null, "pretax_income": -78935000, "tax_provision": 18159000, "effective_tax_rate": null, "net_income": -96459000, "net_income_continuing_ops": -97094000, "net_income_to_common": -96459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 648207000, "short_term_investments": 51970000, "net_receivables": 373441000, "inventory": 63900000, "other_current_assets": null, "total_current_assets": 1158591000, "net_ppe": null, "goodwill": 2554039000, "intangible_assets": 376103000, "goodwill_and_intangibles": 2930142000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3513603000, "total_assets": 4672194000, "short_term_debt": 4040000, "accounts_payable": 231767000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 914713000, "long_term_debt": 4829461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5118925000, "total_liabilities": 6033638000, "total_debt": 4833501000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4048393000, "total_equity": -1388479000, "shares_outstanding": 379524000, "operating_cash_flow": 96020000, "stock_based_compensation": 13178000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29626000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21701000, "free_cash_flow": 114833000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43653000", "ebitda": "78458000", "netIncome": "-96459000", "grossProfit": "177504000", "depreciation": "None", "totalRevenue": "687053000", "costOfRevenue": "509549000", "interestIncome": "None", "incomeBeforeTax": "-78935000", "interestExpense": "122588000", "operatingIncome": "37338000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18159000", "reportedCurrency": "USD", "netInterestIncome": "-122588000", "nonInterestIncome": "None", "operatingExpenses": "140166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "237475000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34805000", "sellingGeneralAndAdministrative": "140166000", "netIncomeFromContinuingOperations": "-97094000" }, "balance": { "goodwill": "2554039000", "inventory": "63900000", "commonStock": "4059000", "currentDebt": "None", "investments": "None", "totalAssets": "4672194000", "longTermDebt": "4829461000", "shortTermDebt": "4040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "376103000", "reportedCurrency": "USD", "retainedEarnings": "-4048393000", "totalLiabilities": "6033638000", "otherCurrentAssets": "84973000", "totalCurrentAssets": "1158591000", "currentLongTermDebt": "4040000", "longTermInvestments": "22343000", "shortTermInvestments": "51970000", "currentNetReceivables": "373441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3513603000", "currentAccountsPayable": "231767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4889778000", "totalShareholderEquity": "-1388479000", "capitalLeaseObligations": "56277000", "otherCurrentLiabilities": "570650000", "totalCurrentLiabilities": "914713000", "otherNonCurrentLiabilities": "77620000", "totalNonCurrentLiabilities": "5118925000", "cashAndShortTermInvestments": "648207000", "commonStockSharesOutstanding": "379524000", "intangibleAssetsExcludingGoodwill": "376103000", "cashAndCashEquivalentsAtCarryingValue": "648207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97284000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-29417000", "operatingCashflow": "96020000", "capitalExpenditures": "18813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21701000", "cashflowFromInvestment": "-29626000", "stockBasedCompensation": "13178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34805000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 740461000, "cost_of_revenue": 537524000, "gross_profit": 202937000, "ebit": -79955000, "ebitda": -43291000, "pretax_income": -199327000, "tax_provision": 8462000, "net_income": -208284000, "net_income_to_common": -208284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 601604000, "total_current_assets": 1195832000, "total_assets": 4741701000, "short_term_debt": 4040000, "long_term_debt": 4816886000, "total_debt": 4820926000, "total_liabilities": 6009635000, "total_equity": -1294875000, "shares_outstanding": 345128000, "goodwill_and_intangibles": 2937665000 }, "cash_flow": { "operating_cash_flow": 59179000, "capital_expenditure": 20420000, "free_cash_flow": 79599000, "dividends_paid": 5346000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163540, "ticker_id": 8110, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79955000", "ebitda": "-43291000", "netIncome": "-208284000", "grossProfit": "202937000", "depreciation": "None", "totalRevenue": "740461000", "costOfRevenue": "537524000", "interestIncome": "None", "incomeBeforeTax": "-199327000", "interestExpense": "119372000", "operatingIncome": "52201000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8462000", "reportedCurrency": "USD", "netInterestIncome": "-119372000", "nonInterestIncome": "None", "operatingExpenses": "150736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "243404000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "537524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36664000", "sellingGeneralAndAdministrative": "150736000", "netIncomeFromContinuingOperations": "-207789000" }, "balance": { "goodwill": "2552000000", "inventory": "21036000", "commonStock": "4058000", "currentDebt": "None", "investments": "None", "totalAssets": "4741701000", "longTermDebt": "4816886000", "shortTermDebt": "4040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "385665000", "reportedCurrency": "USD", "retainedEarnings": "-3951934000", "totalLiabilities": "6009635000", "otherCurrentAssets": "201289000", "totalCurrentAssets": "1195832000", "currentLongTermDebt": "4040000", "longTermInvestments": "21944000", "shortTermInvestments": "6235000", "currentNetReceivables": "392939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3545869000", "currentAccountsPayable": "215107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4820926000", "totalShareholderEquity": "-1294875000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "597594000", "totalCurrentLiabilities": "907757000", "otherNonCurrentLiabilities": "255735000", "totalNonCurrentLiabilities": "5101878000", "cashAndShortTermInvestments": "601604000", "commonStockSharesOutstanding": "345128000", "intangibleAssetsExcludingGoodwill": "385665000", "cashAndCashEquivalentsAtCarryingValue": "601604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-207905000", "profitLoss": "None", "dividendPayout": "5346000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-58992000", "operatingCashflow": "59179000", "capitalExpenditures": "20420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142878000", "cashflowFromInvestment": "-19086000", "stockBasedCompensation": "13094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5346000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 740461000, "cost_of_revenue": 537524000, "gross_profit": 202937000, "research_and_development": 243404000, "selling_general_admin": 150736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79955000, "depreciation_amortisation": 36664000, "ebitda": -43291000, "interest_expense": 119372000, "interest_income": null, "other_non_operating": null, "pretax_income": -199327000, "tax_provision": 8462000, "effective_tax_rate": null, "net_income": -208284000, "net_income_continuing_ops": -207789000, "net_income_to_common": -208284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 601604000, "short_term_investments": 6235000, "net_receivables": 392939000, "inventory": 21036000, "other_current_assets": null, "total_current_assets": 1195832000, "net_ppe": null, "goodwill": 2552000000, "intangible_assets": 385665000, "goodwill_and_intangibles": 2937665000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3545869000, "total_assets": 4741701000, "short_term_debt": 4040000, "accounts_payable": 215107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 907757000, "long_term_debt": 4816886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5101878000, "total_liabilities": 6009635000, "total_debt": 4820926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3951934000, "total_equity": -1294875000, "shares_outstanding": 345128000, "operating_cash_flow": 59179000, "stock_based_compensation": 13094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19086000, "dividends_paid": 5346000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142878000, "free_cash_flow": 79599000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79955000", "ebitda": "-43291000", "netIncome": "-208284000", "grossProfit": "202937000", "depreciation": "None", "totalRevenue": "740461000", "costOfRevenue": "537524000", "interestIncome": "None", "incomeBeforeTax": "-199327000", "interestExpense": "119372000", "operatingIncome": "52201000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8462000", "reportedCurrency": "USD", "netInterestIncome": "-119372000", "nonInterestIncome": "None", "operatingExpenses": "150736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "243404000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "537524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36664000", "sellingGeneralAndAdministrative": "150736000", "netIncomeFromContinuingOperations": "-207789000" }, "balance": { "goodwill": "2552000000", "inventory": "21036000", "commonStock": "4058000", "currentDebt": "None", "investments": "None", "totalAssets": "4741701000", "longTermDebt": "4816886000", "shortTermDebt": "4040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "385665000", "reportedCurrency": "USD", "retainedEarnings": "-3951934000", "totalLiabilities": "6009635000", "otherCurrentAssets": "201289000", "totalCurrentAssets": "1195832000", "currentLongTermDebt": "4040000", "longTermInvestments": "21944000", "shortTermInvestments": "6235000", "currentNetReceivables": "392939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3545869000", "currentAccountsPayable": "215107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4820926000", "totalShareholderEquity": "-1294875000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "597594000", "totalCurrentLiabilities": "907757000", "otherNonCurrentLiabilities": "255735000", "totalNonCurrentLiabilities": "5101878000", "cashAndShortTermInvestments": "601604000", "commonStockSharesOutstanding": "345128000", "intangibleAssetsExcludingGoodwill": "385665000", "cashAndCashEquivalentsAtCarryingValue": "601604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-207905000", "profitLoss": "None", "dividendPayout": "5346000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-58992000", "operatingCashflow": "59179000", "capitalExpenditures": "20420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142878000", "cashflowFromInvestment": "-19086000", "stockBasedCompensation": "13094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5346000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "income_statement": { "revenue": 737529000, "cost_of_revenue": 600649000, "gross_profit": 136880000, "ebit": -11956000, "ebitda": 24932000, "pretax_income": -118090000, "tax_provision": 5909000, "net_income": -123931000, "net_income_to_common": -123931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 706148000, "total_current_assets": 1345763000, "total_assets": 4924561000, "short_term_debt": 4040000, "long_term_debt": 4797554000, "total_debt": 4801594000, "total_liabilities": 5993203000, "total_equity": -1095221000, "shares_outstanding": 332147000, "goodwill_and_intangibles": 2949607000 }, "cash_flow": { "operating_cash_flow": -26751000, "capital_expenditure": 30080000, "free_cash_flow": 3329000, "dividends_paid": 5347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163541, "ticker_id": 8110, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:17:40.628664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11956000", "ebitda": "24932000", "netIncome": "-123931000", "grossProfit": "136880000", "depreciation": "None", "totalRevenue": "737529000", "costOfRevenue": "600649000", "interestIncome": "None", "incomeBeforeTax": "-118090000", "interestExpense": "106134000", "operatingIncome": "-42183000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5909000", "reportedCurrency": "USD", "netInterestIncome": "-106134000", "nonInterestIncome": "None", "operatingExpenses": "179063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "284279000", "otherNonOperatingIncome": "30227000", "costofGoodsAndServicesSold": "600649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36888000", "sellingGeneralAndAdministrative": "463342000", "netIncomeFromContinuingOperations": "-123999000" }, "balance": { "goodwill": "2558422000", "inventory": "21036000", "commonStock": "3586000", "currentDebt": "None", "investments": "None", "totalAssets": "4924561000", "longTermDebt": "4797554000", "shortTermDebt": "4040000", "treasuryStock": "-519765000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "391185000", "reportedCurrency": "USD", "retainedEarnings": "-3740086000", "totalLiabilities": "5993203000", "otherCurrentAssets": "198401000", "totalCurrentAssets": "1345763000", "currentLongTermDebt": "4040000", "longTermInvestments": "21466000", "shortTermInvestments": "3374000", "currentNetReceivables": "441214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3578798000", "currentAccountsPayable": "216601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "234166000", "shortLongTermDebtTotal": "4801594000", "totalShareholderEquity": "-1095221000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "593709000", "totalCurrentLiabilities": "899311000", "otherNonCurrentLiabilities": "268780000", "totalNonCurrentLiabilities": "5093892000", "cashAndShortTermInvestments": "706148000", "commonStockSharesOutstanding": "332147000", "intangibleAssetsExcludingGoodwill": "391185000", "cashAndCashEquivalentsAtCarryingValue": "706148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123997000", "profitLoss": "None", "dividendPayout": "5347000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "19402000", "operatingCashflow": "-26751000", "capitalExpenditures": "30080000", "changeInReceivables": "-28046000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41579000", "cashflowFromInvestment": "-43435000", "stockBasedCompensation": "8738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111793000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 737529000, "cost_of_revenue": 600649000, "gross_profit": 136880000, "research_and_development": 284279000, "selling_general_admin": 463342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11956000, "depreciation_amortisation": 36888000, "ebitda": 24932000, "interest_expense": 106134000, "interest_income": null, "other_non_operating": null, "pretax_income": -118090000, "tax_provision": 5909000, "effective_tax_rate": null, "net_income": -123931000, "net_income_continuing_ops": -123999000, "net_income_to_common": -123931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 706148000, "short_term_investments": 3374000, "net_receivables": 441214000, "inventory": 21036000, "other_current_assets": null, "total_current_assets": 1345763000, "net_ppe": null, "goodwill": 2558422000, "intangible_assets": 391185000, "goodwill_and_intangibles": 2949607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3578798000, "total_assets": 4924561000, "short_term_debt": 4040000, "accounts_payable": 216601000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 899311000, "long_term_debt": 4797554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5093892000, "total_liabilities": 5993203000, "total_debt": 4801594000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3740086000, "total_equity": -1095221000, "shares_outstanding": 332147000, "operating_cash_flow": -26751000, "stock_based_compensation": 8738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30080000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43435000, "dividends_paid": 5347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41579000, "free_cash_flow": 3329000, "net_change_in_cash": -111793000 }, "raw_data": { "income": { "ebit": "-11956000", "ebitda": "24932000", "netIncome": "-123931000", "grossProfit": "136880000", "depreciation": "None", "totalRevenue": "737529000", "costOfRevenue": "600649000", "interestIncome": "None", "incomeBeforeTax": "-118090000", "interestExpense": "106134000", "operatingIncome": "-42183000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5909000", "reportedCurrency": "USD", "netInterestIncome": "-106134000", "nonInterestIncome": "None", "operatingExpenses": "179063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "284279000", "otherNonOperatingIncome": "30227000", "costofGoodsAndServicesSold": "600649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36888000", "sellingGeneralAndAdministrative": "463342000", "netIncomeFromContinuingOperations": "-123999000" }, "balance": { "goodwill": "2558422000", "inventory": "21036000", "commonStock": "3586000", "currentDebt": "None", "investments": "None", "totalAssets": "4924561000", "longTermDebt": "4797554000", "shortTermDebt": "4040000", "treasuryStock": "-519765000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "391185000", "reportedCurrency": "USD", "retainedEarnings": "-3740086000", "totalLiabilities": "5993203000", "otherCurrentAssets": "198401000", "totalCurrentAssets": "1345763000", "currentLongTermDebt": "4040000", "longTermInvestments": "21466000", "shortTermInvestments": "3374000", "currentNetReceivables": "441214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3578798000", "currentAccountsPayable": "216601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "234166000", "shortLongTermDebtTotal": "4801594000", "totalShareholderEquity": "-1095221000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "593709000", "totalCurrentLiabilities": "899311000", "otherNonCurrentLiabilities": "268780000", "totalNonCurrentLiabilities": "5093892000", "cashAndShortTermInvestments": "706148000", "commonStockSharesOutstanding": "332147000", "intangibleAssetsExcludingGoodwill": "391185000", "cashAndCashEquivalentsAtCarryingValue": "706148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123997000", "profitLoss": "None", "dividendPayout": "5347000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "19402000", "operatingCashflow": "-26751000", "capitalExpenditures": "30080000", "changeInReceivables": "-28046000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41579000", "cashflowFromInvestment": "-43435000", "stockBasedCompensation": "8738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111793000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }