{ "ticker": { "uuid": "47f9eb8f-9c18-43b7-be18-a374130744da", "symbol": "CPNG", "name": "Coupang LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/47f9eb8f-9c18-43b7-be18-a374130744da/", "api_url": "https://sharemaestro.com/factors/api/tickers/47f9eb8f-9c18-43b7-be18-a374130744da/" }, "ticker_metadata": { "id": 819, "uuid": "47f9eb8f-9c18-43b7-be18-a374130744da", "symbol": "CPNG", "name": "Coupang LLC", "asset_type": "equity", "market_cap": 29080041000, "stock_exchange_id": 3, "industry": "Internet Retail", "sector": "Consumer Cyclical", "description": "Coupang, Inc. owns and operates e-commerce businesses through its mobile applications and Internet websites primarily in South Korea. The company is headquartered in Seoul, South Korea.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "47f9eb8f-9c18-43b7-be18-a374130744da", "symbol": "CPNG", "name": "Coupang LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/47f9eb8f-9c18-43b7-be18-a374130744da/", "api_url": "https://sharemaestro.com/factors/api/tickers/47f9eb8f-9c18-43b7-be18-a374130744da/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.02, "value": 0.15, "quality": 0.26, "momentum": 0.05, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 15.15, "market_cap": 27648750000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0094, "shareholder_yield": 0, "roe": -0.042, "piotroski_f_score": 6, "momentum_12_1": -0.4032, "volatility_252d": 0.4017 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.395141+00:00", "batch_id": "" }, "size": { "price_close": 15.15, "market_cap": 27648750000, "market_cap_usd": 27648750000, "enterprise_value": 23636750000, "shares_outstanding": 1825000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 7.0353, "ptbv_ratio": 7.3691, "ps_ratio": 0.787, "pcf_ratio": 17.7996, "pfcf_ratio": 9.7762, "ev_ebitda": 105.9944, "ev_ebit": 117.0136, "ev_sales": 0.6728, "ev_fcf": 8.3576, "earnings_yield": null, "fcf_yield": 0.1197, "price_to_sales": 0.787, "price_to_book": 7.0353, "price_to_cashflow": 17.7996, "ebitda_to_ev": 0.0094, "sales_yield": 1.4862 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2881, "operating_margin": 0.0058, "net_margin": -0.0047, "ebitda_margin": 0.0063, "fcf_margin": 0.0805, "roe": -0.042, "roa": -0.0095, "roic": null, "roc_greenblatt": null, "asset_turnover": 2.0191, "cash_conversion": -17.1404, "accruals_ratio": -0.0988, "sbc_to_revenue": 0.0135, "piotroski_f_score": 6, "altman_z_score": 2.9262, "earnings_stability_5y": 11.8441, "revenue_stability_5y": 0.4724, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5818, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.4272, "net_debt_to_ebitda": -17.991, "debt_to_assets": 0.1316, "interest_coverage": 2.6579, "current_ratio": 0.973, "quick_ratio": 0.7613, "net_debt": -4012000000, "local_beta": 0, "volatility_252d": 0.4017, "volatility_60d": 0.8991, "max_drawdown_12m": -0.539, "risk_adjusted_momentum": -1.0035 }, "growth": { "revenue_growth_1y": 0.131, "revenue_growth_3y_cagr": 0.1883, "revenue_growth_5y_cagr": 0.2361, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0694, "book_value_growth_1y": 0.1091, "revenue_growth": 0.131, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1078, "price_return_3m": -0.2056, "price_return_6m": -0.4412, "price_return_9m": -0.476, "price_return_12m": -0.4675, "price_return_12m_ex1m": -0.4032, "momentum_6m": -0.4412, "momentum_12m": -0.4675, "momentum_12_1": -0.4032, "distance_from_52w_high": -0.539, "distance_from_52w_low": 0, "relative_strength": -0.5675 }, "raw_ttm": { "revenue_ttm": 35130000000, "gross_profit_ttm": 10122000000, "ebit_ttm": 202000000, "ebitda_ttm": 223000000, "net_income_ttm": -165000000, "eps_diluted_ttm": -0.0904, "operating_cash_flow_ttm": 1553334634, "capital_expenditure_ttm": 1274825174, "fcf_ttm": 2828159808, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76000000, "cash_and_equivalents": 6301000000, "total_current_assets": 9363000000, "total_current_liabilities": 9623000000, "net_ppe": null, "total_assets": 17399000000, "total_debt": 2289000000, "total_equity": 3930000000, "net_working_capital": -4889000000, "book_value_per_share": 2.1534, "retained_earnings": -4287000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3752000000, "tangible_book_per_share": 2.0559 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 85, "rank_ptbv": 76, "rank_ps": 22, "rank_pcf": 73, "rank_ev_ebitda": 97, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 33, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 76, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 72, "rank_fcf_margin": 74, "rank_piotroski": 35, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 92 }, "composites": { "value_composite": 85, "quality_composite": 74, "momentum_composite": 95, "growth_composite": 26, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 83, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 98, "quality_value_composite": 0.1975, "os_score": 0.02, "value_percentile": 0.15, "quality_percentile": 0.26, "momentum_percentile": 0.05, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3896, "ticker_id": 819, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.395141+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.15, "market_cap": 27648750000, "market_cap_usd": 27648750000, "enterprise_value": 23636750000, "shares_outstanding": 1825000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 7.03530534, "ptbv_ratio": 7.36906983, "ps_ratio": 0.78704099, "pcf_ratio": 17.79960956, "pfcf_ratio": 9.77623327, "ev_ebitda": 105.99439462, "ev_ebit": 117.01361386, "ev_sales": 0.67283661, "ev_fcf": 8.35764299, "earnings_yield": null, "fcf_yield": 0.11965096, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2881298, "operating_margin": 0.00575007, "net_margin": -0.00469684, "ebitda_margin": 0.00634785, "fcf_margin": 0.08050555, "roe": -0.04198473, "roa": -0.0094833, "roic": null, "roc_greenblatt": null, "asset_turnover": 2.01908156, "cash_conversion": -17.14036247, "accruals_ratio": -0.09876054, "sbc_to_revenue": 0.01354967, "debt_to_equity": 3.42722646, "net_debt_to_ebitda": -17.99103139, "debt_to_assets": 0.13155929, "interest_coverage": 2.65789474, "current_ratio": 0.9729814, "quick_ratio": 0.76130105, "net_debt": -4012000000, "revenue_growth_1y": 0.13096388, "revenue_growth_3y_cagr": 0.18826344, "revenue_growth_5y_cagr": 0.23608933, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06937815, "book_value_growth_1y": 0.10912179, "piotroski_f_score": 6, "altman_z_score": 2.92617277, "earnings_stability_5y": 11.844147, "revenue_stability_5y": 0.472415, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10777385, "price_return_3m": -0.20555847, "price_return_6m": -0.44116562, "price_return_9m": -0.47595988, "price_return_12m": -0.46748682, "price_return_12m_ex1m": -0.40316344, "distance_from_52w_high": -0.53895313, "distance_from_52w_low": 0, "relative_strength": -0.5674504, "local_beta": 0, "volatility_252d": 0.40174, "volatility_60d": 0.899109, "max_drawdown_12m": -0.53895313, "revenue_ttm": 35130000000, "gross_profit_ttm": 10122000000, "ebit_ttm": 202000000, "ebitda_ttm": 223000000, "net_income_ttm": -165000000, "eps_diluted_ttm": -0.09041096, "operating_cash_flow_ttm": 1553334634, "capital_expenditure_ttm": 1274825174, "fcf_ttm": 2828159808, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76000000, "cash_and_equivalents": 6301000000, "total_current_assets": 9363000000, "total_current_liabilities": 9623000000, "net_ppe": null, "total_assets": 17399000000, "total_debt": 2289000000, "total_equity": 3930000000, "net_working_capital": -4889000000, "book_value_per_share": 2.15342466, "retained_earnings": -4287000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3752000000, "tangible_book_per_share": 2.05589041, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 85, "rank_ptbv": 76, "rank_ps": 22, "rank_pcf": 73, "rank_ev_ebitda": 97, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 33, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 76, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 72, "rank_fcf_margin": 74, "rank_piotroski": 35, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 92, "value_composite": 85, "quality_composite": 74, "momentum_composite": 95, "growth_composite": 26, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 83, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.15, "os": 0.02, "value": 0.15, "quality": 0.26, "momentum": 0.05, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.042, "momentum_12_1": -0.4032, "complete_fields": { "id": 3896, "ticker_id": 819, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.395141+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.15, "market_cap": 27648750000, "market_cap_usd": 27648750000, "enterprise_value": 23636750000, "shares_outstanding": 1825000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 7.03530534, "ptbv_ratio": 7.36906983, "ps_ratio": 0.78704099, "pcf_ratio": 17.79960956, "pfcf_ratio": 9.77623327, "ev_ebitda": 105.99439462, "ev_ebit": 117.01361386, "ev_sales": 0.67283661, "ev_fcf": 8.35764299, "earnings_yield": null, "fcf_yield": 0.11965096, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2881298, "operating_margin": 0.00575007, "net_margin": -0.00469684, "ebitda_margin": 0.00634785, "fcf_margin": 0.08050555, "roe": -0.04198473, "roa": -0.0094833, "roic": null, "roc_greenblatt": null, "asset_turnover": 2.01908156, "cash_conversion": -17.14036247, "accruals_ratio": -0.09876054, "sbc_to_revenue": 0.01354967, "debt_to_equity": 3.42722646, "net_debt_to_ebitda": -17.99103139, "debt_to_assets": 0.13155929, "interest_coverage": 2.65789474, "current_ratio": 0.9729814, "quick_ratio": 0.76130105, "net_debt": -4012000000, "revenue_growth_1y": 0.13096388, "revenue_growth_3y_cagr": 0.18826344, "revenue_growth_5y_cagr": 0.23608933, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06937815, "book_value_growth_1y": 0.10912179, "piotroski_f_score": 6, "altman_z_score": 2.92617277, "earnings_stability_5y": 11.844147, "revenue_stability_5y": 0.472415, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10777385, "price_return_3m": -0.20555847, "price_return_6m": -0.44116562, "price_return_9m": -0.47595988, "price_return_12m": -0.46748682, "price_return_12m_ex1m": -0.40316344, "distance_from_52w_high": -0.53895313, "distance_from_52w_low": 0, "relative_strength": -0.5674504, "local_beta": 0, "volatility_252d": 0.40174, "volatility_60d": 0.899109, "max_drawdown_12m": -0.53895313, "revenue_ttm": 35130000000, "gross_profit_ttm": 10122000000, "ebit_ttm": 202000000, "ebitda_ttm": 223000000, "net_income_ttm": -165000000, "eps_diluted_ttm": -0.09041096, "operating_cash_flow_ttm": 1553334634, "capital_expenditure_ttm": 1274825174, "fcf_ttm": 2828159808, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76000000, "cash_and_equivalents": 6301000000, "total_current_assets": 9363000000, "total_current_liabilities": 9623000000, "net_ppe": null, "total_assets": 17399000000, "total_debt": 2289000000, "total_equity": 3930000000, "net_working_capital": -4889000000, "book_value_per_share": 2.15342466, "retained_earnings": -4287000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3752000000, "tangible_book_per_share": 2.05589041, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 85, "rank_ptbv": 76, "rank_ps": 22, "rank_pcf": 73, "rank_ev_ebitda": 97, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 33, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 76, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 72, "rank_fcf_margin": 74, "rank_piotroski": 35, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 92, "value_composite": 85, "quality_composite": 74, "momentum_composite": 95, "growth_composite": 26, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 83, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 34534000000, "cost_of_revenue": 24393000000, "gross_profit": 10141000000, "ebit": 473000000, "ebitda": 683000000, "pretax_income": 597000000, "tax_provision": 383000000, "net_income": 208000000, "net_income_to_common": 208000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6318000000, "total_current_assets": 9691000000, "total_assets": 17787000000, "short_term_debt": 1505000000, "long_term_debt": 648000000, "total_debt": 2153000000, "total_liabilities": 13164000000, "total_equity": 4623000000, "shares_outstanding": 1855000000, "goodwill_and_intangibles": 190000000 }, "cash_flow": { "operating_cash_flow": 1773000000, "capital_expenditure": 1251000000, "free_cash_flow": 3024000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242606, "ticker_id": 819, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "683000000", "netIncome": "208000000", "grossProfit": "10141000000", "depreciation": "None", "totalRevenue": "34534000000", "costOfRevenue": "24393000000", "interestIncome": "199000000", "incomeBeforeTax": "597000000", "interestExpense": "86000000", "operatingIncome": "473000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "383000000", "reportedCurrency": "USD", "netInterestIncome": "113000000", "nonInterestIncome": "None", "operatingExpenses": "9668000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24393000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "9668000000", "netIncomeFromContinuingOperations": "214000000" }, "balance": { "goodwill": "None", "inventory": "2256000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17787000000", "longTermDebt": "648000000", "shortTermDebt": "1505000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "190000000", "reportedCurrency": "USD", "retainedEarnings": "-4021000000", "totalLiabilities": "13164000000", "otherCurrentAssets": "754000000", "totalCurrentAssets": "9691000000", "currentLongTermDebt": "960000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8096000000", "currentAccountsPayable": "6298000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4635000000", "totalShareholderEquity": "4623000000", "capitalLeaseObligations": "3027000000", "otherCurrentLiabilities": "1366000000", "totalCurrentLiabilities": "9357000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3807000000", "cashAndShortTermInvestments": "6318000000", "commonStockSharesOutstanding": "1855000000", "intangibleAssetsExcludingGoodwill": "190000000", "cashAndCashEquivalentsAtCarryingValue": "6318000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-233000000", "operatingCashflow": "1773000000", "capitalExpenditures": "1251000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247000000", "cashflowFromInvestment": "-1254000000", "stockBasedCompensation": "475000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-243000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "517000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34534000000, "cost_of_revenue": 24393000000, "gross_profit": 10141000000, "research_and_development": null, "selling_general_admin": 9668000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 473000000, "depreciation_amortisation": null, "ebitda": 683000000, "interest_expense": 86000000, "interest_income": null, "other_non_operating": null, "pretax_income": 597000000, "tax_provision": 383000000, "effective_tax_rate": null, "net_income": 208000000, "net_income_continuing_ops": 214000000, "net_income_to_common": 208000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6318000000, "short_term_investments": null, "net_receivables": 363000000, "inventory": 2256000000, "other_current_assets": null, "total_current_assets": 9691000000, "net_ppe": null, "goodwill": null, "intangible_assets": 190000000, "goodwill_and_intangibles": 190000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8096000000, "total_assets": 17787000000, "short_term_debt": 1505000000, "accounts_payable": 6298000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9357000000, "long_term_debt": 648000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3807000000, "total_liabilities": 13164000000, "total_debt": 2153000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4021000000, "total_equity": 4623000000, "shares_outstanding": 1855000000, "operating_cash_flow": 1773000000, "stock_based_compensation": 475000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1251000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1254000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -247000000, "free_cash_flow": 3024000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "683000000", "netIncome": "208000000", "grossProfit": "10141000000", "depreciation": "None", "totalRevenue": "34534000000", "costOfRevenue": "24393000000", "interestIncome": "199000000", "incomeBeforeTax": "597000000", "interestExpense": "86000000", "operatingIncome": "473000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "383000000", "reportedCurrency": "USD", "netInterestIncome": "113000000", "nonInterestIncome": "None", "operatingExpenses": "9668000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24393000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "9668000000", "netIncomeFromContinuingOperations": "214000000" }, "balance": { "goodwill": "None", "inventory": "2256000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17787000000", "longTermDebt": "648000000", "shortTermDebt": "1505000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "190000000", "reportedCurrency": "USD", "retainedEarnings": "-4021000000", "totalLiabilities": "13164000000", "otherCurrentAssets": "754000000", "totalCurrentAssets": "9691000000", "currentLongTermDebt": "960000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8096000000", "currentAccountsPayable": "6298000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4635000000", "totalShareholderEquity": "4623000000", "capitalLeaseObligations": "3027000000", "otherCurrentLiabilities": "1366000000", "totalCurrentLiabilities": "9357000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3807000000", "cashAndShortTermInvestments": "6318000000", "commonStockSharesOutstanding": "1855000000", "intangibleAssetsExcludingGoodwill": "190000000", "cashAndCashEquivalentsAtCarryingValue": "6318000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-233000000", "operatingCashflow": "1773000000", "capitalExpenditures": "1251000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247000000", "cashflowFromInvestment": "-1254000000", "stockBasedCompensation": "475000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-243000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "517000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 30268000000, "cost_of_revenue": 21437000000, "gross_profit": 8831000000, "ebit": 613000000, "ebitda": 1046000000, "pretax_income": 473000000, "tax_provision": 407000000, "net_income": 154000000, "net_income_to_common": 154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5879000000, "total_current_assets": 8994000000, "total_assets": 15344000000, "short_term_debt": 967000000, "long_term_debt": 988000000, "total_debt": 1955000000, "total_liabilities": 11242000000, "total_equity": 4103000000, "shares_outstanding": 1826000000, "goodwill_and_intangibles": 271000000 }, "cash_flow": { "operating_cash_flow": 1886000000, "capital_expenditure": 879000000, "free_cash_flow": 2765000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242611, "ticker_id": 819, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "613000000", "ebitda": "1046000000", "netIncome": "154000000", "grossProfit": "8831000000", "depreciation": "None", "totalRevenue": "30268000000", "costOfRevenue": "21437000000", "interestIncome": "216000000", "incomeBeforeTax": "473000000", "interestExpense": "140000000", "operatingIncome": "436000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "407000000", "reportedCurrency": "USD", "netInterestIncome": "76000000", "nonInterestIncome": "None", "operatingExpenses": "8395000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21437000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433000000", "sellingGeneralAndAdministrative": "8395000000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "None", "inventory": "2099000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15344000000", "longTermDebt": "988000000", "shortTermDebt": "967000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "271000000", "reportedCurrency": "USD", "retainedEarnings": "-4229000000", "totalLiabilities": "11242000000", "otherCurrentAssets": "609000000", "totalCurrentAssets": "8994000000", "currentLongTermDebt": "545000000", "longTermInvestments": "None", "shortTermInvestments": "421000000", "currentNetReceivables": "407000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6350000000", "currentAccountsPayable": "5554000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3725000000", "totalShareholderEquity": "4103000000", "capitalLeaseObligations": "2192000000", "otherCurrentLiabilities": "1054000000", "totalCurrentLiabilities": "7716000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3526000000", "cashAndShortTermInvestments": "5879000000", "commonStockSharesOutstanding": "1826000000", "intangibleAssetsExcludingGoodwill": "271000000", "cashAndCashEquivalentsAtCarryingValue": "5879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-376000000", "operatingCashflow": "1886000000", "capitalExpenditures": "879000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69000000", "cashflowFromInvestment": "-819000000", "stockBasedCompensation": "433000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30268000000, "cost_of_revenue": 21437000000, "gross_profit": 8831000000, "research_and_development": null, "selling_general_admin": 8395000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 613000000, "depreciation_amortisation": 433000000, "ebitda": 1046000000, "interest_expense": 140000000, "interest_income": null, "other_non_operating": null, "pretax_income": 473000000, "tax_provision": 407000000, "effective_tax_rate": null, "net_income": 154000000, "net_income_continuing_ops": 66000000, "net_income_to_common": 154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5879000000, "short_term_investments": 421000000, "net_receivables": 407000000, "inventory": 2099000000, "other_current_assets": null, "total_current_assets": 8994000000, "net_ppe": null, "goodwill": null, "intangible_assets": 271000000, "goodwill_and_intangibles": 271000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6350000000, "total_assets": 15344000000, "short_term_debt": 967000000, "accounts_payable": 5554000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7716000000, "long_term_debt": 988000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3526000000, "total_liabilities": 11242000000, "total_debt": 1955000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4229000000, "total_equity": 4103000000, "shares_outstanding": 1826000000, "operating_cash_flow": 1886000000, "stock_based_compensation": 433000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 879000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -819000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69000000, "free_cash_flow": 2765000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "613000000", "ebitda": "1046000000", "netIncome": "154000000", "grossProfit": "8831000000", "depreciation": "None", "totalRevenue": "30268000000", "costOfRevenue": "21437000000", "interestIncome": "216000000", "incomeBeforeTax": "473000000", "interestExpense": "140000000", "operatingIncome": "436000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "407000000", "reportedCurrency": "USD", "netInterestIncome": "76000000", "nonInterestIncome": "None", "operatingExpenses": "8395000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21437000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433000000", "sellingGeneralAndAdministrative": "8395000000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "None", "inventory": "2099000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15344000000", "longTermDebt": "988000000", "shortTermDebt": "967000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "271000000", "reportedCurrency": "USD", "retainedEarnings": "-4229000000", "totalLiabilities": "11242000000", "otherCurrentAssets": "609000000", "totalCurrentAssets": "8994000000", "currentLongTermDebt": "545000000", "longTermInvestments": "None", "shortTermInvestments": "421000000", "currentNetReceivables": "407000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6350000000", "currentAccountsPayable": "5554000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3725000000", "totalShareholderEquity": "4103000000", "capitalLeaseObligations": "2192000000", "otherCurrentLiabilities": "1054000000", "totalCurrentLiabilities": "7716000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3526000000", "cashAndShortTermInvestments": "5879000000", "commonStockSharesOutstanding": "1826000000", "intangibleAssetsExcludingGoodwill": "271000000", "cashAndCashEquivalentsAtCarryingValue": "5879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-376000000", "operatingCashflow": "1886000000", "capitalExpenditures": "879000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69000000", "cashflowFromInvestment": "-819000000", "stockBasedCompensation": "433000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 24383000000, "cost_of_revenue": 18193000000, "gross_profit": 6190000000, "ebit": 632000000, "ebitda": 907000000, "pretax_income": 584000000, "tax_provision": -776000000, "net_income": 1360000000, "net_income_to_common": 1360000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5243000000, "total_current_assets": 7892000000, "total_assets": 13346000000, "short_term_debt": 871000000, "long_term_debt": 529000000, "total_debt": 1400000000, "total_liabilities": 9257000000, "total_equity": 4089000000, "shares_outstanding": 1803000000, "goodwill_and_intangibles": 37000000 }, "cash_flow": { "operating_cash_flow": 2652000000, "capital_expenditure": 896000000, "free_cash_flow": 3548000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242616, "ticker_id": 819, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "632000000", "ebitda": "907000000", "netIncome": "1360000000", "grossProfit": "6190000000", "depreciation": "None", "totalRevenue": "24383000000", "costOfRevenue": "18193000000", "interestIncome": "178000000", "incomeBeforeTax": "584000000", "interestExpense": "48000000", "operatingIncome": "473000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-776000000", "reportedCurrency": "USD", "netInterestIncome": "130000000", "nonInterestIncome": "None", "operatingExpenses": "5717000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18193000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275000000", "sellingGeneralAndAdministrative": "5717000000", "netIncomeFromContinuingOperations": "1360000000" }, "balance": { "goodwill": "None", "inventory": "1666000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13346000000", "longTermDebt": "529000000", "shortTermDebt": "871000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-4383000000", "totalLiabilities": "9257000000", "otherCurrentAssets": "669000000", "totalCurrentAssets": "7892000000", "currentLongTermDebt": "485000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5454000000", "currentAccountsPayable": "5099000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2787000000", "totalShareholderEquity": "4089000000", "capitalLeaseObligations": "1773000000", "otherCurrentLiabilities": "878000000", "totalCurrentLiabilities": "6945000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2312000000", "cashAndShortTermInvestments": "5243000000", "commonStockSharesOutstanding": "1803000000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "5243000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1360000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000000", "operatingCashflow": "2652000000", "capitalExpenditures": "896000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "199000000", "cashflowFromInvestment": "-927000000", "stockBasedCompensation": "326000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24383000000, "cost_of_revenue": 18193000000, "gross_profit": 6190000000, "research_and_development": null, "selling_general_admin": 5717000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 632000000, "depreciation_amortisation": 275000000, "ebitda": 907000000, "interest_expense": 48000000, "interest_income": null, "other_non_operating": null, "pretax_income": 584000000, "tax_provision": -776000000, "effective_tax_rate": null, "net_income": 1360000000, "net_income_continuing_ops": 1360000000, "net_income_to_common": 1360000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5243000000, "short_term_investments": null, "net_receivables": 314000000, "inventory": 1666000000, "other_current_assets": null, "total_current_assets": 7892000000, "net_ppe": null, "goodwill": null, "intangible_assets": 37000000, "goodwill_and_intangibles": 37000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5454000000, "total_assets": 13346000000, "short_term_debt": 871000000, "accounts_payable": 5099000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6945000000, "long_term_debt": 529000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2312000000, "total_liabilities": 9257000000, "total_debt": 1400000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4383000000, "total_equity": 4089000000, "shares_outstanding": 1803000000, "operating_cash_flow": 2652000000, "stock_based_compensation": 326000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 896000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -927000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 199000000, "free_cash_flow": 3548000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "632000000", "ebitda": "907000000", "netIncome": "1360000000", "grossProfit": "6190000000", "depreciation": "None", "totalRevenue": "24383000000", "costOfRevenue": "18193000000", "interestIncome": "178000000", "incomeBeforeTax": "584000000", "interestExpense": "48000000", "operatingIncome": "473000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-776000000", "reportedCurrency": "USD", "netInterestIncome": "130000000", "nonInterestIncome": "None", "operatingExpenses": "5717000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18193000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275000000", "sellingGeneralAndAdministrative": "5717000000", "netIncomeFromContinuingOperations": "1360000000" }, "balance": { "goodwill": "None", "inventory": "1666000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13346000000", "longTermDebt": "529000000", "shortTermDebt": "871000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-4383000000", "totalLiabilities": "9257000000", "otherCurrentAssets": "669000000", "totalCurrentAssets": "7892000000", "currentLongTermDebt": "485000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5454000000", "currentAccountsPayable": "5099000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2787000000", "totalShareholderEquity": "4089000000", "capitalLeaseObligations": "1773000000", "otherCurrentLiabilities": "878000000", "totalCurrentLiabilities": "6945000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2312000000", "cashAndShortTermInvestments": "5243000000", "commonStockSharesOutstanding": "1803000000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "5243000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1360000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000000", "operatingCashflow": "2652000000", "capitalExpenditures": "896000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "199000000", "cashflowFromInvestment": "-927000000", "stockBasedCompensation": "326000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 20583000000, "cost_of_revenue": 15873000000, "gross_profit": 4710000000, "ebit": -66000000, "ebitda": 165000000, "pretax_income": -93000000, "tax_provision": -1000000, "net_income": -92000000, "net_income_to_common": -92000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3509000000, "total_current_assets": 5830000000, "total_assets": 9513000000, "short_term_debt": 630000000, "long_term_debt": 537880000, "total_debt": 1167880000, "total_liabilities": 7099000000, "total_equity": 2414000000, "shares_outstanding": 1764598000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 565000000, "capital_expenditure": 824000000, "free_cash_flow": 1389000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242621, "ticker_id": 819, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66000000", "ebitda": "165000000", "netIncome": "-92000000", "grossProfit": "4710000000", "depreciation": "None", "totalRevenue": "20583000000", "costOfRevenue": "15873000000", "interestIncome": "52798000", "incomeBeforeTax": "-93000000", "interestExpense": "27000000", "operatingIncome": "-112000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "25629000", "nonInterestIncome": "None", "operatingExpenses": "4822000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "46083000", "costofGoodsAndServicesSold": "15873000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231000000", "sellingGeneralAndAdministrative": "4822000000", "netIncomeFromContinuingOperations": "-92042000" }, "balance": { "goodwill": "None", "inventory": "1657000000", "commonStock": "177000", "currentDebt": "None", "investments": "None", "totalAssets": "9513000000", "longTermDebt": "537880000", "shortTermDebt": "630000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5743000000", "totalLiabilities": "7099000000", "otherCurrentAssets": "480000000", "totalCurrentAssets": "5830000000", "currentLongTermDebt": "304339000", "longTermInvestments": "None", "shortTermInvestments": "17754000", "currentNetReceivables": "184000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3683000000", "currentAccountsPayable": "3622000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3225193000", "shortLongTermDebtTotal": "2402000000", "totalShareholderEquity": "2414000000", "capitalLeaseObligations": "1559604000", "otherCurrentLiabilities": "719000000", "totalCurrentLiabilities": "5063000000", "otherNonCurrentLiabilities": "264924000", "totalNonCurrentLiabilities": "2036000000", "cashAndShortTermInvestments": "3509000000", "commonStockSharesOutstanding": "1764598000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3509000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-367000000", "operatingCashflow": "565000000", "capitalExpenditures": "824000000", "changeInReceivables": "-33827000", "changeInExchangeRate": "None", "cashflowFromFinancing": "247000000", "cashflowFromInvestment": "-848000000", "stockBasedCompensation": "262000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35463000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "17774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20583000000, "cost_of_revenue": 15873000000, "gross_profit": 4710000000, "research_and_development": null, "selling_general_admin": 4822000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66000000, "depreciation_amortisation": 231000000, "ebitda": 165000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": -93000000, "tax_provision": -1000000, "effective_tax_rate": null, "net_income": -92000000, "net_income_continuing_ops": -92042000, "net_income_to_common": -92000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3509000000, "short_term_investments": 17754000, "net_receivables": 184000000, "inventory": 1657000000, "other_current_assets": null, "total_current_assets": 5830000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3683000000, "total_assets": 9513000000, "short_term_debt": 630000000, "accounts_payable": 3622000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5063000000, "long_term_debt": 537880000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2036000000, "total_liabilities": 7099000000, "total_debt": 1167880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5743000000, "total_equity": 2414000000, "shares_outstanding": 1764598000, "operating_cash_flow": 565000000, "stock_based_compensation": 262000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 824000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -848000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 247000000, "free_cash_flow": 1389000000, "net_change_in_cash": -35463000 }, "raw_data": { "income": { "ebit": "-66000000", "ebitda": "165000000", "netIncome": "-92000000", "grossProfit": "4710000000", "depreciation": "None", "totalRevenue": "20583000000", "costOfRevenue": "15873000000", "interestIncome": "52798000", "incomeBeforeTax": "-93000000", "interestExpense": "27000000", "operatingIncome": "-112000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "25629000", "nonInterestIncome": "None", "operatingExpenses": "4822000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "46083000", "costofGoodsAndServicesSold": "15873000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231000000", "sellingGeneralAndAdministrative": "4822000000", "netIncomeFromContinuingOperations": "-92042000" }, "balance": { "goodwill": "None", "inventory": "1657000000", "commonStock": "177000", "currentDebt": "None", "investments": "None", "totalAssets": "9513000000", "longTermDebt": "537880000", "shortTermDebt": "630000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5743000000", "totalLiabilities": "7099000000", "otherCurrentAssets": "480000000", "totalCurrentAssets": "5830000000", "currentLongTermDebt": "304339000", "longTermInvestments": "None", "shortTermInvestments": "17754000", "currentNetReceivables": "184000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3683000000", "currentAccountsPayable": "3622000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3225193000", "shortLongTermDebtTotal": "2402000000", "totalShareholderEquity": "2414000000", "capitalLeaseObligations": "1559604000", "otherCurrentLiabilities": "719000000", "totalCurrentLiabilities": "5063000000", "otherNonCurrentLiabilities": "264924000", "totalNonCurrentLiabilities": "2036000000", "cashAndShortTermInvestments": "3509000000", "commonStockSharesOutstanding": "1764598000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3509000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-367000000", "operatingCashflow": "565000000", "capitalExpenditures": "824000000", "changeInReceivables": "-33827000", "changeInExchangeRate": "None", "cashflowFromFinancing": "247000000", "cashflowFromInvestment": "-848000000", "stockBasedCompensation": "262000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35463000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "17774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 18406000000, "cost_of_revenue": 15455000000, "gross_profit": 2951000000, "ebit": -1497000000, "ebitda": -1296000000, "pretax_income": -1542000000, "tax_provision": 1000000, "net_income": -1543000000, "net_income_to_common": -1543000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3487708000, "total_current_assets": 5636806000, "total_assets": 8641834000, "short_term_debt": 636594000, "long_term_debt": 283190000, "total_debt": 919784000, "total_liabilities": 6465877000, "total_equity": 2175957000, "shares_outstanding": 1423887000, "goodwill_and_intangibles": 19478000 }, "cash_flow": { "operating_cash_flow": -411000000, "capital_expenditure": 674000000, "free_cash_flow": 263000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242626, "ticker_id": 819, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1497000000", "ebitda": "-1296000000", "netIncome": "-1543000000", "grossProfit": "2951000000", "depreciation": "None", "totalRevenue": "18406000000", "costOfRevenue": "15455000000", "interestIncome": "8645000", "incomeBeforeTax": "-1542000000", "interestExpense": "45000000", "operatingIncome": "-1494000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-36713000", "nonInterestIncome": "None", "operatingExpenses": "4445000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2268000", "costofGoodsAndServicesSold": "15455000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201000000", "sellingGeneralAndAdministrative": "4445000000", "netIncomeFromContinuingOperations": "-1542590000" }, "balance": { "goodwill": "9739000", "inventory": "1421501000", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "8641834000", "longTermDebt": "283190000", "shortTermDebt": "636594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "9739000", "reportedCurrency": "USD", "retainedEarnings": "-5650517000", "totalLiabilities": "6465877000", "otherCurrentAssets": "552247000", "totalCurrentAssets": "5636806000", "currentLongTermDebt": "349528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3005028000", "currentAccountsPayable": "3442720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2722160000", "shortLongTermDebtTotal": "2121061000", "totalShareholderEquity": "2175957000", "capitalLeaseObligations": "1488343000", "otherCurrentLiabilities": "571002000", "totalCurrentLiabilities": "4744288000", "otherNonCurrentLiabilities": "1438399000", "totalNonCurrentLiabilities": "1721589000", "cashAndShortTermInvestments": "3487708000", "commonStockSharesOutstanding": "1423887000", "intangibleAssetsExcludingGoodwill": "9739000", "cashAndCashEquivalentsAtCarryingValue": "3487708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1543000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-528000000", "operatingCashflow": "-411000000", "capitalExpenditures": "674000000", "changeInReceivables": "-120206000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3577000000", "cashflowFromInvestment": "-676000000", "stockBasedCompensation": "249000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2490747000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3481940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18406000000, "cost_of_revenue": 15455000000, "gross_profit": 2951000000, "research_and_development": null, "selling_general_admin": 4445000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1497000000, "depreciation_amortisation": 201000000, "ebitda": -1296000000, "interest_expense": 45000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1542000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -1543000000, "net_income_continuing_ops": -1542590000, "net_income_to_common": -1543000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3487708000, "short_term_investments": null, "net_receivables": 175350000, "inventory": 1421501000, "other_current_assets": null, "total_current_assets": 5636806000, "net_ppe": null, "goodwill": 9739000, "intangible_assets": 9739000, "goodwill_and_intangibles": 19478000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3005028000, "total_assets": 8641834000, "short_term_debt": 636594000, "accounts_payable": 3442720000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4744288000, "long_term_debt": 283190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1721589000, "total_liabilities": 6465877000, "total_debt": 919784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5650517000, "total_equity": 2175957000, "shares_outstanding": 1423887000, "operating_cash_flow": -411000000, "stock_based_compensation": 249000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 674000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -676000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3577000000, "free_cash_flow": 263000000, "net_change_in_cash": 2490747000 }, "raw_data": { "income": { "ebit": "-1497000000", "ebitda": "-1296000000", "netIncome": "-1543000000", "grossProfit": "2951000000", "depreciation": "None", "totalRevenue": "18406000000", "costOfRevenue": "15455000000", "interestIncome": "8645000", "incomeBeforeTax": "-1542000000", "interestExpense": "45000000", "operatingIncome": "-1494000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-36713000", "nonInterestIncome": "None", "operatingExpenses": "4445000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2268000", "costofGoodsAndServicesSold": "15455000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201000000", "sellingGeneralAndAdministrative": "4445000000", "netIncomeFromContinuingOperations": "-1542590000" }, "balance": { "goodwill": "9739000", "inventory": "1421501000", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "8641834000", "longTermDebt": "283190000", "shortTermDebt": "636594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "9739000", "reportedCurrency": "USD", "retainedEarnings": "-5650517000", "totalLiabilities": "6465877000", "otherCurrentAssets": "552247000", "totalCurrentAssets": "5636806000", "currentLongTermDebt": "349528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3005028000", "currentAccountsPayable": "3442720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2722160000", "shortLongTermDebtTotal": "2121061000", "totalShareholderEquity": "2175957000", "capitalLeaseObligations": "1488343000", "otherCurrentLiabilities": "571002000", "totalCurrentLiabilities": "4744288000", "otherNonCurrentLiabilities": "1438399000", "totalNonCurrentLiabilities": "1721589000", "cashAndShortTermInvestments": "3487708000", "commonStockSharesOutstanding": "1423887000", "intangibleAssetsExcludingGoodwill": "9739000", "cashAndCashEquivalentsAtCarryingValue": "3487708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1543000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-528000000", "operatingCashflow": "-411000000", "capitalExpenditures": "674000000", "changeInReceivables": "-120206000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3577000000", "cashflowFromInvestment": "-676000000", "stockBasedCompensation": "249000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2490747000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3481940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 11967339000, "cost_of_revenue": 9981102000, "gross_profit": 1986237000, "ebit": -355103000, "ebitda": -227584000, "pretax_income": -462865000, "tax_provision": 292000, "net_income": -463157000, "net_income_to_common": -463157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1251455000, "total_current_assets": 2840714000, "total_assets": 5067332000, "short_term_debt": 431450000, "long_term_debt": 943193000, "total_debt": 1374643000, "total_liabilities": 9136194000, "total_equity": -4068862000, "shares_outstanding": 1706714142, "goodwill_and_intangibles": 8494000 }, "cash_flow": { "operating_cash_flow": 301554000, "capital_expenditure": 484630000, "free_cash_flow": 786184000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242631, "ticker_id": 819, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-355103000", "ebitda": "-227584000", "netIncome": "-463157000", "grossProfit": "1986237000", "depreciation": "None", "totalRevenue": "11967339000", "costOfRevenue": "9981102000", "interestIncome": "10991000", "incomeBeforeTax": "-462865000", "interestExpense": "107762000", "operatingIncome": "-515994000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "292000", "reportedCurrency": "USD", "netInterestIncome": "-96771000", "nonInterestIncome": "None", "operatingExpenses": "2502231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9981102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127519000", "sellingGeneralAndAdministrative": "2502231000", "netIncomeFromContinuingOperations": "-474895000" }, "balance": { "goodwill": "4247000", "inventory": "1161205000", "commonStock": "45122000", "currentDebt": "None", "investments": "None", "totalAssets": "5067332000", "longTermDebt": "943193000", "shortTermDebt": "431450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4247000", "reportedCurrency": "USD", "retainedEarnings": "-4107927000", "totalLiabilities": "9136194000", "otherCurrentAssets": "356797000", "totalCurrentAssets": "2840714000", "currentLongTermDebt": "224254000", "longTermInvestments": "None", "shortTermInvestments": "18382000", "currentNetReceivables": "71257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2226618000", "currentAccountsPayable": "2907918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2029202000", "shortLongTermDebtTotal": "2234120000", "totalShareholderEquity": "-4068862000", "capitalLeaseObligations": "1074226000", "otherCurrentLiabilities": "328083000", "totalCurrentLiabilities": "3732710000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5403484000", "cashAndShortTermInvestments": "1251455000", "commonStockSharesOutstanding": "1706714142", "intangibleAssetsExcludingGoodwill": "4247000", "cashAndCashEquivalentsAtCarryingValue": "1251455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-463157000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-504294000", "operatingCashflow": "301554000", "capitalExpenditures": "484630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178502000", "cashflowFromInvestment": "-520654000", "stockBasedCompensation": "31331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97043000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11967339000, "cost_of_revenue": 9981102000, "gross_profit": 1986237000, "research_and_development": null, "selling_general_admin": 2502231000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -355103000, "depreciation_amortisation": 127519000, "ebitda": -227584000, "interest_expense": 107762000, "interest_income": null, "other_non_operating": null, "pretax_income": -462865000, "tax_provision": 292000, "effective_tax_rate": null, "net_income": -463157000, "net_income_continuing_ops": -474895000, "net_income_to_common": -463157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1251455000, "short_term_investments": 18382000, "net_receivables": 71257000, "inventory": 1161205000, "other_current_assets": null, "total_current_assets": 2840714000, "net_ppe": null, "goodwill": 4247000, "intangible_assets": 4247000, "goodwill_and_intangibles": 8494000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2226618000, "total_assets": 5067332000, "short_term_debt": 431450000, "accounts_payable": 2907918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3732710000, "long_term_debt": 943193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5403484000, "total_liabilities": 9136194000, "total_debt": 1374643000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4107927000, "total_equity": -4068862000, "shares_outstanding": 1706714142, "operating_cash_flow": 301554000, "stock_based_compensation": 31331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 484630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520654000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 178502000, "free_cash_flow": 786184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-355103000", "ebitda": "-227584000", "netIncome": "-463157000", "grossProfit": "1986237000", "depreciation": "None", "totalRevenue": "11967339000", "costOfRevenue": "9981102000", "interestIncome": "10991000", "incomeBeforeTax": "-462865000", "interestExpense": "107762000", "operatingIncome": "-515994000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "292000", "reportedCurrency": "USD", "netInterestIncome": "-96771000", "nonInterestIncome": "None", "operatingExpenses": "2502231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9981102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127519000", "sellingGeneralAndAdministrative": "2502231000", "netIncomeFromContinuingOperations": "-474895000" }, "balance": { "goodwill": "4247000", "inventory": "1161205000", "commonStock": "45122000", "currentDebt": "None", "investments": "None", "totalAssets": "5067332000", "longTermDebt": "943193000", "shortTermDebt": "431450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4247000", "reportedCurrency": "USD", "retainedEarnings": "-4107927000", "totalLiabilities": "9136194000", "otherCurrentAssets": "356797000", "totalCurrentAssets": "2840714000", "currentLongTermDebt": "224254000", "longTermInvestments": "None", "shortTermInvestments": "18382000", "currentNetReceivables": "71257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2226618000", "currentAccountsPayable": "2907918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2029202000", "shortLongTermDebtTotal": "2234120000", "totalShareholderEquity": "-4068862000", "capitalLeaseObligations": "1074226000", "otherCurrentLiabilities": "328083000", "totalCurrentLiabilities": "3732710000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5403484000", "cashAndShortTermInvestments": "1251455000", "commonStockSharesOutstanding": "1706714142", "intangibleAssetsExcludingGoodwill": "4247000", "cashAndCashEquivalentsAtCarryingValue": "1251455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-463157000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-504294000", "operatingCashflow": "301554000", "capitalExpenditures": "484630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178502000", "cashflowFromInvestment": "-520654000", "stockBasedCompensation": "31331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97043000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127519000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 6273263000, "cost_of_revenue": 5240041000, "gross_profit": 1033222000, "ebit": -600219000, "ebitda": -529311000, "pretax_income": -697126000, "tax_provision": -241000, "net_income": -696885000, "net_income_to_common": -696885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1222276000, "total_current_assets": 2155019000, "total_assets": 3229854000, "short_term_debt": 111530000, "long_term_debt": 768766000, "total_debt": 880296000, "total_liabilities": 6762766000, "total_equity": -3532912000, "shares_outstanding": 1599739000, "goodwill_and_intangibles": 7982000 }, "cash_flow": { "operating_cash_flow": -311843000, "capital_expenditure": 217823000, "free_cash_flow": -94020000, "dividends_paid": 1516378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242635, "ticker_id": 819, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-600219000", "ebitda": "-529311000", "netIncome": "-696885000", "grossProfit": "1033222000", "depreciation": "None", "totalRevenue": "6273263000", "costOfRevenue": "5240041000", "interestIncome": "19135000", "incomeBeforeTax": "-697126000", "interestExpense": "96907000", "operatingIncome": "-641923000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-241000", "reportedCurrency": "USD", "netInterestIncome": "-77772000", "nonInterestIncome": "None", "operatingExpenses": "1675145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5240041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70908000", "sellingGeneralAndAdministrative": "1675145000", "netIncomeFromContinuingOperations": "-698799000" }, "balance": { "goodwill": "3991000", "inventory": "631740000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3229854000", "longTermDebt": "768766000", "shortTermDebt": "111530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3991000", "reportedCurrency": "USD", "retainedEarnings": "-3565590000", "totalLiabilities": "6762766000", "otherCurrentAssets": "237151000", "totalCurrentAssets": "2155019000", "currentLongTermDebt": "14705000", "longTermInvestments": "None", "shortTermInvestments": "4405000", "currentNetReceivables": "63852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1074835000", "currentAccountsPayable": "1590507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1003332000", "shortLongTermDebtTotal": "1276439000", "totalShareholderEquity": "-3532912000", "capitalLeaseObligations": "492968000", "otherCurrentLiabilities": "150825000", "totalCurrentLiabilities": "1881769000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4880997000", "cashAndShortTermInvestments": "1222276000", "commonStockSharesOutstanding": "1599739000", "intangibleAssetsExcludingGoodwill": "3991000", "cashAndCashEquivalentsAtCarryingValue": "1222276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-696885000", "profitLoss": "None", "dividendPayout": "1516378000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-279015000", "operatingCashflow": "-311843000", "capitalExpenditures": "217823000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1184104000", "cashflowFromInvestment": "-218224000", "stockBasedCompensation": "20823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1516378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6273263000, "cost_of_revenue": 5240041000, "gross_profit": 1033222000, "research_and_development": null, "selling_general_admin": 1675145000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -600219000, "depreciation_amortisation": 70908000, "ebitda": -529311000, "interest_expense": 96907000, "interest_income": null, "other_non_operating": null, "pretax_income": -697126000, "tax_provision": -241000, "effective_tax_rate": null, "net_income": -696885000, "net_income_continuing_ops": -698799000, "net_income_to_common": -696885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1222276000, "short_term_investments": 4405000, "net_receivables": 63852000, "inventory": 631740000, "other_current_assets": null, "total_current_assets": 2155019000, "net_ppe": null, "goodwill": 3991000, "intangible_assets": 3991000, "goodwill_and_intangibles": 7982000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1074835000, "total_assets": 3229854000, "short_term_debt": 111530000, "accounts_payable": 1590507000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1881769000, "long_term_debt": 768766000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4880997000, "total_liabilities": 6762766000, "total_debt": 880296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3565590000, "total_equity": -3532912000, "shares_outstanding": 1599739000, "operating_cash_flow": -311843000, "stock_based_compensation": 20823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217823000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218224000, "dividends_paid": 1516378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1184104000, "free_cash_flow": -94020000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-600219000", "ebitda": "-529311000", "netIncome": "-696885000", "grossProfit": "1033222000", "depreciation": "None", "totalRevenue": "6273263000", "costOfRevenue": "5240041000", "interestIncome": "19135000", "incomeBeforeTax": "-697126000", "interestExpense": "96907000", "operatingIncome": "-641923000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-241000", "reportedCurrency": "USD", "netInterestIncome": "-77772000", "nonInterestIncome": "None", "operatingExpenses": "1675145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5240041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70908000", "sellingGeneralAndAdministrative": "1675145000", "netIncomeFromContinuingOperations": "-698799000" }, "balance": { "goodwill": "3991000", "inventory": "631740000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3229854000", "longTermDebt": "768766000", "shortTermDebt": "111530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3991000", "reportedCurrency": "USD", "retainedEarnings": "-3565590000", "totalLiabilities": "6762766000", "otherCurrentAssets": "237151000", "totalCurrentAssets": "2155019000", "currentLongTermDebt": "14705000", "longTermInvestments": "None", "shortTermInvestments": "4405000", "currentNetReceivables": "63852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1074835000", "currentAccountsPayable": "1590507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1003332000", "shortLongTermDebtTotal": "1276439000", "totalShareholderEquity": "-3532912000", "capitalLeaseObligations": "492968000", "otherCurrentLiabilities": "150825000", "totalCurrentLiabilities": "1881769000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4880997000", "cashAndShortTermInvestments": "1222276000", "commonStockSharesOutstanding": "1599739000", "intangibleAssetsExcludingGoodwill": "3991000", "cashAndCashEquivalentsAtCarryingValue": "1222276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-696885000", "profitLoss": "None", "dividendPayout": "1516378000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-279015000", "operatingCashflow": "-311843000", "capitalExpenditures": "217823000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1184104000", "cashflowFromInvestment": "-218224000", "stockBasedCompensation": "20823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1516378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70908000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 4053589000, "cost_of_revenue": 3864205000, "gross_profit": 189384000, "ebit": -1024304000, "ebitda": -970688000, "pretax_income": -1095253000, "tax_provision": 2279000, "net_income": -1097532000, "net_income_to_common": -1097532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 611504000, "total_current_assets": 1234085000, "total_assets": 1652144000, "short_term_debt": 243875000, "long_term_debt": null, "total_debt": 243875000, "total_liabilities": 2404754000, "total_equity": -752610000, "shares_outstanding": 1599739000, "goodwill_and_intangibles": 4313000 }, "cash_flow": { "operating_cash_flow": -694465000, "capital_expenditure": 93401000, "free_cash_flow": -601064000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242640, "ticker_id": 819, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1024304000", "ebitda": "-970688000", "netIncome": "-1097532000", "grossProfit": "189384000", "depreciation": "None", "totalRevenue": "4053589000", "costOfRevenue": "3864205000", "interestIncome": "3925000", "incomeBeforeTax": "-1095253000", "interestExpense": "70949000", "operatingIncome": "-1052406000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2279000", "reportedCurrency": "USD", "netInterestIncome": "-67024000", "nonInterestIncome": "None", "operatingExpenses": "1241790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3864205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53616000", "sellingGeneralAndAdministrative": "1241790000", "netIncomeFromContinuingOperations": "-1097532000" }, "balance": { "goodwill": "4313000", "inventory": "391210000", "commonStock": "54377000", "currentDebt": "None", "investments": "None", "totalAssets": "1652144000", "longTermDebt": "None", "shortTermDebt": "243875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2865093000", "totalLiabilities": "2404754000", "otherCurrentAssets": "205454000", "totalCurrentAssets": "1234085000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418059000", "currentAccountsPayable": "1184887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "374036000", "shortLongTermDebtTotal": "932320000", "totalShareholderEquity": "-752610000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "112719000", "totalCurrentLiabilities": "1541481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "863273000", "cashAndShortTermInvestments": "611504000", "commonStockSharesOutstanding": "1599739000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "611504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1097532000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-159671000", "operatingCashflow": "-694465000", "capitalExpenditures": "93401000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1242952000", "cashflowFromInvestment": "-91834000", "stockBasedCompensation": "27327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4053589000, "cost_of_revenue": 3864205000, "gross_profit": 189384000, "research_and_development": null, "selling_general_admin": 1241790000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1024304000, "depreciation_amortisation": 53616000, "ebitda": -970688000, "interest_expense": 70949000, "interest_income": null, "other_non_operating": null, "pretax_income": -1095253000, "tax_provision": 2279000, "effective_tax_rate": null, "net_income": -1097532000, "net_income_continuing_ops": -1097532000, "net_income_to_common": -1097532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 611504000, "short_term_investments": null, "net_receivables": 25917000, "inventory": 391210000, "other_current_assets": null, "total_current_assets": 1234085000, "net_ppe": null, "goodwill": 4313000, "intangible_assets": null, "goodwill_and_intangibles": 4313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 418059000, "total_assets": 1652144000, "short_term_debt": 243875000, "accounts_payable": 1184887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1541481000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 863273000, "total_liabilities": 2404754000, "total_debt": 243875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2865093000, "total_equity": -752610000, "shares_outstanding": 1599739000, "operating_cash_flow": -694465000, "stock_based_compensation": 27327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93401000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91834000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1242952000, "free_cash_flow": -601064000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1024304000", "ebitda": "-970688000", "netIncome": "-1097532000", "grossProfit": "189384000", "depreciation": "None", "totalRevenue": "4053589000", "costOfRevenue": "3864205000", "interestIncome": "3925000", "incomeBeforeTax": "-1095253000", "interestExpense": "70949000", "operatingIncome": "-1052406000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2279000", "reportedCurrency": "USD", "netInterestIncome": "-67024000", "nonInterestIncome": "None", "operatingExpenses": "1241790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3864205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53616000", "sellingGeneralAndAdministrative": "1241790000", "netIncomeFromContinuingOperations": "-1097532000" }, "balance": { "goodwill": "4313000", "inventory": "391210000", "commonStock": "54377000", "currentDebt": "None", "investments": "None", "totalAssets": "1652144000", "longTermDebt": "None", "shortTermDebt": "243875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2865093000", "totalLiabilities": "2404754000", "otherCurrentAssets": "205454000", "totalCurrentAssets": "1234085000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418059000", "currentAccountsPayable": "1184887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "374036000", "shortLongTermDebtTotal": "932320000", "totalShareholderEquity": "-752610000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "112719000", "totalCurrentLiabilities": "1541481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "863273000", "cashAndShortTermInvestments": "611504000", "commonStockSharesOutstanding": "1599739000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "611504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1097532000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-159671000", "operatingCashflow": "-694465000", "capitalExpenditures": "93401000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1242952000", "cashflowFromInvestment": "-91834000", "stockBasedCompensation": "27327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53616000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 8504000000, "cost_of_revenue": 6207000000, "gross_profit": 2297000000, "ebit": -242000000, "ebitda": -99000000, "pretax_income": -255000000, "tax_provision": 11000000, "net_income": -266000000, "net_income_to_common": -266000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6301000000, "total_current_assets": 9363000000, "total_assets": 17399000000, "short_term_debt": 1672000000, "long_term_debt": 617000000, "total_debt": 2289000000, "total_liabilities": 13469000000, "total_equity": 3930000000, "shares_outstanding": 1825000000, "goodwill_and_intangibles": 178000000 }, "cash_flow": { "operating_cash_flow": 184000000, "capital_expenditure": 296000000, "free_cash_flow": 480000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242604, "ticker_id": 819, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-242000000", "ebitda": "-99000000", "netIncome": "-266000000", "grossProfit": "2297000000", "depreciation": "None", "totalRevenue": "8504000000", "costOfRevenue": "6207000000", "interestIncome": "44000000", "incomeBeforeTax": "-255000000", "interestExpense": "13000000", "operatingIncome": "-242000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "31000000", "nonInterestIncome": "None", "operatingExpenses": "2539000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6207000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143000000", "sellingGeneralAndAdministrative": "2539000000", "netIncomeFromContinuingOperations": "-266000000" }, "balance": { "goodwill": "None", "inventory": "2037000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17399000000", "longTermDebt": "617000000", "shortTermDebt": "1672000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "178000000", "reportedCurrency": "USD", "retainedEarnings": "-4287000000", "totalLiabilities": "13469000000", "otherCurrentAssets": "674000000", "totalCurrentAssets": "9363000000", "currentLongTermDebt": "1672000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8036000000", "currentAccountsPayable": "5965000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4839000000", "totalShareholderEquity": "3930000000", "capitalLeaseObligations": "3107000000", "otherCurrentLiabilities": "1803000000", "totalCurrentLiabilities": "9623000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3846000000", "cashAndShortTermInvestments": "6301000000", "commonStockSharesOutstanding": "1825000000", "intangibleAssetsExcludingGoodwill": "178000000", "cashAndCashEquivalentsAtCarryingValue": "6301000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-266000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "128000000", "operatingCashflow": "184000000", "capitalExpenditures": "296000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "348000000", "cashflowFromInvestment": "-302000000", "stockBasedCompensation": "122000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-391000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8504000000, "cost_of_revenue": 6207000000, "gross_profit": 2297000000, "research_and_development": null, "selling_general_admin": 2539000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -242000000, "depreciation_amortisation": 143000000, "ebitda": -99000000, "interest_expense": 13000000, "interest_income": null, "other_non_operating": null, "pretax_income": -255000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": -266000000, "net_income_continuing_ops": -266000000, "net_income_to_common": -266000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6301000000, "short_term_investments": null, "net_receivables": 351000000, "inventory": 2037000000, "other_current_assets": null, "total_current_assets": 9363000000, "net_ppe": null, "goodwill": null, "intangible_assets": 178000000, "goodwill_and_intangibles": 178000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8036000000, "total_assets": 17399000000, "short_term_debt": 1672000000, "accounts_payable": 5965000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9623000000, "long_term_debt": 617000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3846000000, "total_liabilities": 13469000000, "total_debt": 2289000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4287000000, "total_equity": 3930000000, "shares_outstanding": 1825000000, "operating_cash_flow": 184000000, "stock_based_compensation": 122000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 296000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 348000000, "free_cash_flow": 480000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-242000000", "ebitda": "-99000000", "netIncome": "-266000000", "grossProfit": "2297000000", "depreciation": "None", "totalRevenue": "8504000000", "costOfRevenue": "6207000000", "interestIncome": "44000000", "incomeBeforeTax": "-255000000", "interestExpense": "13000000", "operatingIncome": "-242000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "31000000", "nonInterestIncome": "None", "operatingExpenses": "2539000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6207000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143000000", "sellingGeneralAndAdministrative": "2539000000", "netIncomeFromContinuingOperations": "-266000000" }, "balance": { "goodwill": "None", "inventory": "2037000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17399000000", "longTermDebt": "617000000", "shortTermDebt": "1672000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "178000000", "reportedCurrency": "USD", "retainedEarnings": "-4287000000", "totalLiabilities": "13469000000", "otherCurrentAssets": "674000000", "totalCurrentAssets": "9363000000", "currentLongTermDebt": "1672000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8036000000", "currentAccountsPayable": "5965000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4839000000", "totalShareholderEquity": "3930000000", "capitalLeaseObligations": "3107000000", "otherCurrentLiabilities": "1803000000", "totalCurrentLiabilities": "9623000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3846000000", "cashAndShortTermInvestments": "6301000000", "commonStockSharesOutstanding": "1825000000", "intangibleAssetsExcludingGoodwill": "178000000", "cashAndCashEquivalentsAtCarryingValue": "6301000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-266000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "128000000", "operatingCashflow": "184000000", "capitalExpenditures": "296000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "348000000", "cashflowFromInvestment": "-302000000", "stockBasedCompensation": "122000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-391000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 8835000000, "cost_of_revenue": 6291000000, "gross_profit": 2544000000, "ebit": 38000000, "ebitda": -343000000, "pretax_income": 22000000, "tax_provision": 48000000, "net_income": -26000000, "net_income_to_common": -26000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6318000000, "total_current_assets": 9691000000, "total_assets": 17787000000, "short_term_debt": 1505000000, "long_term_debt": 648000000, "total_debt": 2153000000, "total_liabilities": 13164000000, "total_equity": 4623000000, "shares_outstanding": 1855000000, "goodwill_and_intangibles": 190000000 }, "cash_flow": { "operating_cash_flow": 16755138, "capital_expenditure": 319782818, "free_cash_flow": 336537956, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242605, "ticker_id": 819, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38000000", "ebitda": "-343000000", "netIncome": "-26000000", "grossProfit": "2544000000", "depreciation": "None", "totalRevenue": "8835000000", "costOfRevenue": "6291000000", "interestIncome": "47000000", "incomeBeforeTax": "22000000", "interestExpense": "16000000", "operatingIncome": "8000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "31000000", "nonInterestIncome": "None", "operatingExpenses": "2536000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6291000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-381000000", "sellingGeneralAndAdministrative": "2536000000", "netIncomeFromContinuingOperations": "-26000000" }, "balance": { "goodwill": "None", "inventory": "2256000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17787000000", "longTermDebt": "648000000", "shortTermDebt": "1505000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "190000000", "reportedCurrency": "USD", "retainedEarnings": "-4021000000", "totalLiabilities": "13164000000", "otherCurrentAssets": "754000000", "totalCurrentAssets": "9691000000", "currentLongTermDebt": "960000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8096000000", "currentAccountsPayable": "6298000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4635000000", "totalShareholderEquity": "4623000000", "capitalLeaseObligations": "3027000000", "otherCurrentLiabilities": "1366000000", "totalCurrentLiabilities": "9357000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3807000000", "cashAndShortTermInvestments": "6318000000", "commonStockSharesOutstanding": "1855000000", "intangibleAssetsExcludingGoodwill": "190000000", "cashAndCashEquivalentsAtCarryingValue": "6318000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "187151801", "operatingCashflow": "16755138", "capitalExpenditures": "319782818", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-507000000", "cashflowFromInvestment": "-335977872", "stockBasedCompensation": "123000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155961115", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8835000000, "cost_of_revenue": 6291000000, "gross_profit": 2544000000, "research_and_development": null, "selling_general_admin": 2536000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38000000, "depreciation_amortisation": -381000000, "ebitda": -343000000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": 22000000, "tax_provision": 48000000, "effective_tax_rate": null, "net_income": -26000000, "net_income_continuing_ops": -26000000, "net_income_to_common": -26000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6318000000, "short_term_investments": null, "net_receivables": 363000000, "inventory": 2256000000, "other_current_assets": null, "total_current_assets": 9691000000, "net_ppe": null, "goodwill": null, "intangible_assets": 190000000, "goodwill_and_intangibles": 190000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8096000000, "total_assets": 17787000000, "short_term_debt": 1505000000, "accounts_payable": 6298000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9357000000, "long_term_debt": 648000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3807000000, "total_liabilities": 13164000000, "total_debt": 2153000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4021000000, "total_equity": 4623000000, "shares_outstanding": 1855000000, "operating_cash_flow": 16755138, "stock_based_compensation": 123000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319782818, "acquisitions": null, "other_investing": null, "investing_cash_flow": -335977872, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -507000000, "free_cash_flow": 336537956, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38000000", "ebitda": "-343000000", "netIncome": "-26000000", "grossProfit": "2544000000", "depreciation": "None", "totalRevenue": "8835000000", "costOfRevenue": "6291000000", "interestIncome": "47000000", "incomeBeforeTax": "22000000", "interestExpense": "16000000", "operatingIncome": "8000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "31000000", "nonInterestIncome": "None", "operatingExpenses": "2536000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6291000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-381000000", "sellingGeneralAndAdministrative": "2536000000", "netIncomeFromContinuingOperations": "-26000000" }, "balance": { "goodwill": "None", "inventory": "2256000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17787000000", "longTermDebt": "648000000", "shortTermDebt": "1505000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "190000000", "reportedCurrency": "USD", "retainedEarnings": "-4021000000", "totalLiabilities": "13164000000", "otherCurrentAssets": "754000000", "totalCurrentAssets": "9691000000", "currentLongTermDebt": "960000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8096000000", "currentAccountsPayable": "6298000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4635000000", "totalShareholderEquity": "4623000000", "capitalLeaseObligations": "3027000000", "otherCurrentLiabilities": "1366000000", "totalCurrentLiabilities": "9357000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3807000000", "cashAndShortTermInvestments": "6318000000", "commonStockSharesOutstanding": "1855000000", "intangibleAssetsExcludingGoodwill": "190000000", "cashAndCashEquivalentsAtCarryingValue": "6318000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "187151801", "operatingCashflow": "16755138", "capitalExpenditures": "319782818", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-507000000", "cashflowFromInvestment": "-335977872", "stockBasedCompensation": "123000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155961115", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 9267000000, "cost_of_revenue": 6547000000, "gross_profit": 2720000000, "ebit": 187000000, "ebitda": 320000000, "pretax_income": 165000000, "tax_provision": 70000000, "net_income": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7229000000, "total_current_assets": 10806000000, "total_assets": 18668000000, "short_term_debt": 1890000000, "long_term_debt": 618000000, "total_debt": 2508000000, "total_liabilities": 13927000000, "total_equity": 4741000000, "shares_outstanding": 1864000000, "goodwill_and_intangibles": 201000000 }, "cash_flow": { "operating_cash_flow": 807579496, "capital_expenditure": 360042356, "free_cash_flow": 1167621852, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242607, "ticker_id": 819, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187000000", "ebitda": "320000000", "netIncome": "95000000", "grossProfit": "2720000000", "depreciation": "None", "totalRevenue": "9267000000", "costOfRevenue": "6547000000", "interestIncome": "52000000", "incomeBeforeTax": "165000000", "interestExpense": "22000000", "operatingIncome": "162000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "30000000", "nonInterestIncome": "None", "operatingExpenses": "2558000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6547000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000000", "sellingGeneralAndAdministrative": "2558000000", "netIncomeFromContinuingOperations": "95000000" }, "balance": { "goodwill": "None", "inventory": "2487000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "18668000000", "longTermDebt": "618000000", "shortTermDebt": "1890000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "-3995000000", "totalLiabilities": "13927000000", "otherCurrentAssets": "697000000", "totalCurrentAssets": "10806000000", "currentLongTermDebt": "1371000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "393000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7862000000", "currentAccountsPayable": "6795000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4949000000", "totalShareholderEquity": "4741000000", "capitalLeaseObligations": "2960000000", "otherCurrentLiabilities": "1508000000", "totalCurrentLiabilities": "10193000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3734000000", "cashAndShortTermInvestments": "7229000000", "commonStockSharesOutstanding": "1864000000", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "7229000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-298000000", "operatingCashflow": "807579496", "capitalExpenditures": "360042356", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154943724", "cashflowFromInvestment": "-373268855", "stockBasedCompensation": "118000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9267000000, "cost_of_revenue": 6547000000, "gross_profit": 2720000000, "research_and_development": null, "selling_general_admin": 2558000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187000000, "depreciation_amortisation": 133000000, "ebitda": 320000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 165000000, "tax_provision": 70000000, "effective_tax_rate": null, "net_income": 95000000, "net_income_continuing_ops": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7229000000, "short_term_investments": null, "net_receivables": 393000000, "inventory": 2487000000, "other_current_assets": null, "total_current_assets": 10806000000, "net_ppe": null, "goodwill": null, "intangible_assets": 201000000, "goodwill_and_intangibles": 201000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7862000000, "total_assets": 18668000000, "short_term_debt": 1890000000, "accounts_payable": 6795000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10193000000, "long_term_debt": 618000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3734000000, "total_liabilities": 13927000000, "total_debt": 2508000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3995000000, "total_equity": 4741000000, "shares_outstanding": 1864000000, "operating_cash_flow": 807579496, "stock_based_compensation": 118000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 360042356, "acquisitions": null, "other_investing": null, "investing_cash_flow": -373268855, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 154943724, "free_cash_flow": 1167621852, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187000000", "ebitda": "320000000", "netIncome": "95000000", "grossProfit": "2720000000", "depreciation": "None", "totalRevenue": "9267000000", "costOfRevenue": "6547000000", "interestIncome": "52000000", "incomeBeforeTax": "165000000", "interestExpense": "22000000", "operatingIncome": "162000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "30000000", "nonInterestIncome": "None", "operatingExpenses": "2558000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6547000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000000", "sellingGeneralAndAdministrative": "2558000000", "netIncomeFromContinuingOperations": "95000000" }, "balance": { "goodwill": "None", "inventory": "2487000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "18668000000", "longTermDebt": "618000000", "shortTermDebt": "1890000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "-3995000000", "totalLiabilities": "13927000000", "otherCurrentAssets": "697000000", "totalCurrentAssets": "10806000000", "currentLongTermDebt": "1371000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "393000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7862000000", "currentAccountsPayable": "6795000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4949000000", "totalShareholderEquity": "4741000000", "capitalLeaseObligations": "2960000000", "otherCurrentLiabilities": "1508000000", "totalCurrentLiabilities": "10193000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3734000000", "cashAndShortTermInvestments": "7229000000", "commonStockSharesOutstanding": "1864000000", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "7229000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-298000000", "operatingCashflow": "807579496", "capitalExpenditures": "360042356", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154943724", "cashflowFromInvestment": "-373268855", "stockBasedCompensation": "118000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 8524000000, "cost_of_revenue": 5963000000, "gross_profit": 2561000000, "ebit": 219000000, "ebitda": 345000000, "pretax_income": 194000000, "tax_provision": 163000000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6796000000, "total_current_assets": 10176000000, "total_assets": 17831000000, "short_term_debt": 1459000000, "long_term_debt": 850000000, "total_debt": 2309000000, "total_liabilities": 13146000000, "total_equity": 4685000000, "shares_outstanding": 1855000000, "goodwill_and_intangibles": 210000000 }, "cash_flow": { "operating_cash_flow": 545000000, "capital_expenditure": 299000000, "free_cash_flow": 844000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242608, "ticker_id": 819, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219000000", "ebitda": "345000000", "netIncome": "32000000", "grossProfit": "2561000000", "depreciation": "None", "totalRevenue": "8524000000", "costOfRevenue": "5963000000", "interestIncome": "51000000", "incomeBeforeTax": "194000000", "interestExpense": "25000000", "operatingIncome": "149000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "163000000", "reportedCurrency": "USD", "netInterestIncome": "26000000", "nonInterestIncome": "None", "operatingExpenses": "2412000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5963000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126000000", "sellingGeneralAndAdministrative": "2412000000", "netIncomeFromContinuingOperations": "31000000" }, "balance": { "goodwill": "None", "inventory": "2285000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17831000000", "longTermDebt": "850000000", "shortTermDebt": "1459000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "210000000", "reportedCurrency": "USD", "retainedEarnings": "-4090000000", "totalLiabilities": "13146000000", "otherCurrentAssets": "596000000", "totalCurrentAssets": "10176000000", "currentLongTermDebt": "954000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "499000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7655000000", "currentAccountsPayable": "6487000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4579000000", "totalShareholderEquity": "4685000000", "capitalLeaseObligations": "2775000000", "otherCurrentLiabilities": "1235000000", "totalCurrentLiabilities": "9369000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3777000000", "cashAndShortTermInvestments": "6796000000", "commonStockSharesOutstanding": "1855000000", "intangibleAssetsExcludingGoodwill": "210000000", "cashAndCashEquivalentsAtCarryingValue": "6796000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-93995395", "operatingCashflow": "545000000", "capitalExpenditures": "299000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92000000", "cashflowFromInvestment": "-299000000", "stockBasedCompensation": "113000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8524000000, "cost_of_revenue": 5963000000, "gross_profit": 2561000000, "research_and_development": null, "selling_general_admin": 2412000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219000000, "depreciation_amortisation": 126000000, "ebitda": 345000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 194000000, "tax_provision": 163000000, "effective_tax_rate": null, "net_income": 32000000, "net_income_continuing_ops": 31000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6796000000, "short_term_investments": null, "net_receivables": 499000000, "inventory": 2285000000, "other_current_assets": null, "total_current_assets": 10176000000, "net_ppe": null, "goodwill": null, "intangible_assets": 210000000, "goodwill_and_intangibles": 210000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7655000000, "total_assets": 17831000000, "short_term_debt": 1459000000, "accounts_payable": 6487000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9369000000, "long_term_debt": 850000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3777000000, "total_liabilities": 13146000000, "total_debt": 2309000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4090000000, "total_equity": 4685000000, "shares_outstanding": 1855000000, "operating_cash_flow": 545000000, "stock_based_compensation": 113000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 299000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -299000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92000000, "free_cash_flow": 844000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219000000", "ebitda": "345000000", "netIncome": "32000000", "grossProfit": "2561000000", "depreciation": "None", "totalRevenue": "8524000000", "costOfRevenue": "5963000000", "interestIncome": "51000000", "incomeBeforeTax": "194000000", "interestExpense": "25000000", "operatingIncome": "149000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "163000000", "reportedCurrency": "USD", "netInterestIncome": "26000000", "nonInterestIncome": "None", "operatingExpenses": "2412000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5963000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126000000", "sellingGeneralAndAdministrative": "2412000000", "netIncomeFromContinuingOperations": "31000000" }, "balance": { "goodwill": "None", "inventory": "2285000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17831000000", "longTermDebt": "850000000", "shortTermDebt": "1459000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "210000000", "reportedCurrency": "USD", "retainedEarnings": "-4090000000", "totalLiabilities": "13146000000", "otherCurrentAssets": "596000000", "totalCurrentAssets": "10176000000", "currentLongTermDebt": "954000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "499000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7655000000", "currentAccountsPayable": "6487000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4579000000", "totalShareholderEquity": "4685000000", "capitalLeaseObligations": "2775000000", "otherCurrentLiabilities": "1235000000", "totalCurrentLiabilities": "9369000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3777000000", "cashAndShortTermInvestments": "6796000000", "commonStockSharesOutstanding": "1855000000", "intangibleAssetsExcludingGoodwill": "210000000", "cashAndCashEquivalentsAtCarryingValue": "6796000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-93995395", "operatingCashflow": "545000000", "capitalExpenditures": "299000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92000000", "cashflowFromInvestment": "-299000000", "stockBasedCompensation": "113000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 7908000000, "cost_of_revenue": 5592000000, "gross_profit": 2316000000, "ebit": 239000000, "ebitda": 361000000, "pretax_income": 216000000, "tax_provision": 102000000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6113000000, "total_current_assets": 9206000000, "total_assets": 15986000000, "short_term_debt": 1000000000, "long_term_debt": 1002000000, "total_debt": 2002000000, "total_liabilities": 11588000000, "total_equity": 4372000000, "shares_outstanding": 1840000000, "goodwill_and_intangibles": 215000000 }, "cash_flow": { "operating_cash_flow": 354000000, "capital_expenditure": 239000000, "free_cash_flow": 593000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242609, "ticker_id": 819, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239000000", "ebitda": "361000000", "netIncome": "107000000", "grossProfit": "2316000000", "depreciation": "None", "totalRevenue": "7908000000", "costOfRevenue": "5592000000", "interestIncome": "49000000", "incomeBeforeTax": "216000000", "interestExpense": "23000000", "operatingIncome": "154000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "26000000", "nonInterestIncome": "None", "operatingExpenses": "2162000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5592000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "114000000" }, "balance": { "goodwill": "None", "inventory": "2049000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15986000000", "longTermDebt": "1002000000", "shortTermDebt": "1000000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "215000000", "reportedCurrency": "USD", "retainedEarnings": "-4122000000", "totalLiabilities": "11588000000", "otherCurrentAssets": "560000000", "totalCurrentAssets": "9206000000", "currentLongTermDebt": "556000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6780000000", "currentAccountsPayable": "5702000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4080000000", "totalShareholderEquity": "4372000000", "capitalLeaseObligations": "2522000000", "otherCurrentLiabilities": "1037000000", "totalCurrentLiabilities": "7911000000", "otherNonCurrentLiabilities": "597000000", "totalNonCurrentLiabilities": "3677000000", "cashAndShortTermInvestments": "6113000000", "commonStockSharesOutstanding": "1840000000", "intangibleAssetsExcludingGoodwill": "215000000", "cashAndCashEquivalentsAtCarryingValue": "6113000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "354000000", "capitalExpenditures": "239000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000000", "cashflowFromInvestment": "-213000000", "stockBasedCompensation": "121000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7908000000, "cost_of_revenue": 5592000000, "gross_profit": 2316000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239000000, "depreciation_amortisation": 122000000, "ebitda": 361000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": 216000000, "tax_provision": 102000000, "effective_tax_rate": null, "net_income": 107000000, "net_income_continuing_ops": 114000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6113000000, "short_term_investments": null, "net_receivables": 484000000, "inventory": 2049000000, "other_current_assets": null, "total_current_assets": 9206000000, "net_ppe": null, "goodwill": null, "intangible_assets": 215000000, "goodwill_and_intangibles": 215000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6780000000, "total_assets": 15986000000, "short_term_debt": 1000000000, "accounts_payable": 5702000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7911000000, "long_term_debt": 1002000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3677000000, "total_liabilities": 11588000000, "total_debt": 2002000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4122000000, "total_equity": 4372000000, "shares_outstanding": 1840000000, "operating_cash_flow": 354000000, "stock_based_compensation": 121000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -213000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16000000, "free_cash_flow": 593000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "239000000", "ebitda": "361000000", "netIncome": "107000000", "grossProfit": "2316000000", "depreciation": "None", "totalRevenue": "7908000000", "costOfRevenue": "5592000000", "interestIncome": "49000000", "incomeBeforeTax": "216000000", "interestExpense": "23000000", "operatingIncome": "154000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "26000000", "nonInterestIncome": "None", "operatingExpenses": "2162000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5592000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "114000000" }, "balance": { "goodwill": "None", "inventory": "2049000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15986000000", "longTermDebt": "1002000000", "shortTermDebt": "1000000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "215000000", "reportedCurrency": "USD", "retainedEarnings": "-4122000000", "totalLiabilities": "11588000000", "otherCurrentAssets": "560000000", "totalCurrentAssets": "9206000000", "currentLongTermDebt": "556000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6780000000", "currentAccountsPayable": "5702000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4080000000", "totalShareholderEquity": "4372000000", "capitalLeaseObligations": "2522000000", "otherCurrentLiabilities": "1037000000", "totalCurrentLiabilities": "7911000000", "otherNonCurrentLiabilities": "597000000", "totalNonCurrentLiabilities": "3677000000", "cashAndShortTermInvestments": "6113000000", "commonStockSharesOutstanding": "1840000000", "intangibleAssetsExcludingGoodwill": "215000000", "cashAndCashEquivalentsAtCarryingValue": "6113000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "354000000", "capitalExpenditures": "239000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000000", "cashflowFromInvestment": "-213000000", "stockBasedCompensation": "121000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 7965000000, "cost_of_revenue": 5474000000, "gross_profit": 2491000000, "ebit": 319000000, "ebitda": 439000000, "pretax_income": 279000000, "tax_provision": 148000000, "net_income": 156000000, "net_income_to_common": 156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5879000000, "total_current_assets": 8994000000, "total_assets": 15344000000, "short_term_debt": 967000000, "long_term_debt": 988000000, "total_debt": 1955000000, "total_liabilities": 11242000000, "total_equity": 4103000000, "shares_outstanding": 1837000000, "goodwill_and_intangibles": 271000000 }, "cash_flow": { "operating_cash_flow": 676000000, "capital_expenditure": 214000000, "free_cash_flow": 890000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242610, "ticker_id": 819, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "319000000", "ebitda": "439000000", "netIncome": "156000000", "grossProfit": "2491000000", "depreciation": "None", "totalRevenue": "7965000000", "costOfRevenue": "5474000000", "interestIncome": "53000000", "incomeBeforeTax": "279000000", "interestExpense": "40000000", "operatingIncome": "312000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "148000000", "reportedCurrency": "USD", "netInterestIncome": "13000000", "nonInterestIncome": "None", "operatingExpenses": "2179000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5474000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120000000", "sellingGeneralAndAdministrative": "2179000000", "netIncomeFromContinuingOperations": "131000000" }, "balance": { "goodwill": "None", "inventory": "2099000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15344000000", "longTermDebt": "988000000", "shortTermDebt": "967000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "271000000", "reportedCurrency": "USD", "retainedEarnings": "-4229000000", "totalLiabilities": "11242000000", "otherCurrentAssets": "609000000", "totalCurrentAssets": "8994000000", "currentLongTermDebt": "545000000", "longTermInvestments": "None", "shortTermInvestments": "421000000", "currentNetReceivables": "407000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6350000000", "currentAccountsPayable": "5554000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3725000000", "totalShareholderEquity": "4103000000", "capitalLeaseObligations": "2192000000", "otherCurrentLiabilities": "1054000000", "totalCurrentLiabilities": "7716000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3526000000", "cashAndShortTermInvestments": "5879000000", "commonStockSharesOutstanding": "1837000000", "intangibleAssetsExcludingGoodwill": "271000000", "cashAndCashEquivalentsAtCarryingValue": "5879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-142000000", "operatingCashflow": "676000000", "capitalExpenditures": "214000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20000000", "cashflowFromInvestment": "-141000000", "stockBasedCompensation": "122000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7965000000, "cost_of_revenue": 5474000000, "gross_profit": 2491000000, "research_and_development": null, "selling_general_admin": 2179000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319000000, "depreciation_amortisation": 120000000, "ebitda": 439000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 279000000, "tax_provision": 148000000, "effective_tax_rate": null, "net_income": 156000000, "net_income_continuing_ops": 131000000, "net_income_to_common": 156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5879000000, "short_term_investments": 421000000, "net_receivables": 407000000, "inventory": 2099000000, "other_current_assets": null, "total_current_assets": 8994000000, "net_ppe": null, "goodwill": null, "intangible_assets": 271000000, "goodwill_and_intangibles": 271000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6350000000, "total_assets": 15344000000, "short_term_debt": 967000000, "accounts_payable": 5554000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7716000000, "long_term_debt": 988000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3526000000, "total_liabilities": 11242000000, "total_debt": 1955000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4229000000, "total_equity": 4103000000, "shares_outstanding": 1837000000, "operating_cash_flow": 676000000, "stock_based_compensation": 122000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20000000, "free_cash_flow": 890000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "319000000", "ebitda": "439000000", "netIncome": "156000000", "grossProfit": "2491000000", "depreciation": "None", "totalRevenue": "7965000000", "costOfRevenue": "5474000000", "interestIncome": "53000000", "incomeBeforeTax": "279000000", "interestExpense": "40000000", "operatingIncome": "312000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "148000000", "reportedCurrency": "USD", "netInterestIncome": "13000000", "nonInterestIncome": "None", "operatingExpenses": "2179000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5474000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120000000", "sellingGeneralAndAdministrative": "2179000000", "netIncomeFromContinuingOperations": "131000000" }, "balance": { "goodwill": "None", "inventory": "2099000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15344000000", "longTermDebt": "988000000", "shortTermDebt": "967000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "271000000", "reportedCurrency": "USD", "retainedEarnings": "-4229000000", "totalLiabilities": "11242000000", "otherCurrentAssets": "609000000", "totalCurrentAssets": "8994000000", "currentLongTermDebt": "545000000", "longTermInvestments": "None", "shortTermInvestments": "421000000", "currentNetReceivables": "407000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6350000000", "currentAccountsPayable": "5554000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3725000000", "totalShareholderEquity": "4103000000", "capitalLeaseObligations": "2192000000", "otherCurrentLiabilities": "1054000000", "totalCurrentLiabilities": "7716000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3526000000", "cashAndShortTermInvestments": "5879000000", "commonStockSharesOutstanding": "1837000000", "intangibleAssetsExcludingGoodwill": "271000000", "cashAndCashEquivalentsAtCarryingValue": "5879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-142000000", "operatingCashflow": "676000000", "capitalExpenditures": "214000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20000000", "cashflowFromInvestment": "-141000000", "stockBasedCompensation": "122000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 7866000000, "cost_of_revenue": 5597000000, "gross_profit": 2269000000, "ebit": 168000000, "ebitda": 280000000, "pretax_income": 132000000, "tax_provision": 68000000, "net_income": 70000000, "net_income_to_common": 70000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5822000000, "total_current_assets": 9212000000, "total_assets": 16342000000, "short_term_debt": 857000000, "long_term_debt": 1194000000, "total_debt": 2051000000, "total_liabilities": 12065000000, "total_equity": 4189000000, "shares_outstanding": 1829000000, "goodwill_and_intangibles": 306000000 }, "cash_flow": { "operating_cash_flow": 334000000, "capital_expenditure": 380000000, "free_cash_flow": 714000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242612, "ticker_id": 819, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168000000", "ebitda": "280000000", "netIncome": "70000000", "grossProfit": "2269000000", "depreciation": "None", "totalRevenue": "7866000000", "costOfRevenue": "5597000000", "interestIncome": "55000000", "incomeBeforeTax": "132000000", "interestExpense": "36000000", "operatingIncome": "109000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "19000000", "nonInterestIncome": "None", "operatingExpenses": "2160000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5597000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112000000", "sellingGeneralAndAdministrative": "2160000000", "netIncomeFromContinuingOperations": "64000000" }, "balance": { "goodwill": "None", "inventory": "2181000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16342000000", "longTermDebt": "1194000000", "shortTermDebt": "857000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "306000000", "reportedCurrency": "USD", "retainedEarnings": "-4385000000", "totalLiabilities": "12065000000", "otherCurrentAssets": "692000000", "totalCurrentAssets": "9212000000", "currentLongTermDebt": "401000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7130000000", "currentAccountsPayable": "5899000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4021000000", "totalShareholderEquity": "4189000000", "capitalLeaseObligations": "2426000000", "otherCurrentLiabilities": "1238000000", "totalCurrentLiabilities": "8185000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3880000000", "cashAndShortTermInvestments": "5822000000", "commonStockSharesOutstanding": "1829000000", "intangibleAssetsExcludingGoodwill": "306000000", "cashAndCashEquivalentsAtCarryingValue": "5822000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-71000000", "operatingCashflow": "334000000", "capitalExpenditures": "380000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000000", "cashflowFromInvestment": "-383000000", "stockBasedCompensation": "114000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7866000000, "cost_of_revenue": 5597000000, "gross_profit": 2269000000, "research_and_development": null, "selling_general_admin": 2160000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168000000, "depreciation_amortisation": 112000000, "ebitda": 280000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": 132000000, "tax_provision": 68000000, "effective_tax_rate": null, "net_income": 70000000, "net_income_continuing_ops": 64000000, "net_income_to_common": 70000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5822000000, "short_term_investments": null, "net_receivables": 517000000, "inventory": 2181000000, "other_current_assets": null, "total_current_assets": 9212000000, "net_ppe": null, "goodwill": null, "intangible_assets": 306000000, "goodwill_and_intangibles": 306000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7130000000, "total_assets": 16342000000, "short_term_debt": 857000000, "accounts_payable": 5899000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8185000000, "long_term_debt": 1194000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3880000000, "total_liabilities": 12065000000, "total_debt": 2051000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4385000000, "total_equity": 4189000000, "shares_outstanding": 1829000000, "operating_cash_flow": 334000000, "stock_based_compensation": 114000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 380000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -383000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9000000, "free_cash_flow": 714000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "168000000", "ebitda": "280000000", "netIncome": "70000000", "grossProfit": "2269000000", "depreciation": "None", "totalRevenue": "7866000000", "costOfRevenue": "5597000000", "interestIncome": "55000000", "incomeBeforeTax": "132000000", "interestExpense": "36000000", "operatingIncome": "109000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "19000000", "nonInterestIncome": "None", "operatingExpenses": "2160000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5597000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112000000", "sellingGeneralAndAdministrative": "2160000000", "netIncomeFromContinuingOperations": "64000000" }, "balance": { "goodwill": "None", "inventory": "2181000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16342000000", "longTermDebt": "1194000000", "shortTermDebt": "857000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "306000000", "reportedCurrency": "USD", "retainedEarnings": "-4385000000", "totalLiabilities": "12065000000", "otherCurrentAssets": "692000000", "totalCurrentAssets": "9212000000", "currentLongTermDebt": "401000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7130000000", "currentAccountsPayable": "5899000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4021000000", "totalShareholderEquity": "4189000000", "capitalLeaseObligations": "2426000000", "otherCurrentLiabilities": "1238000000", "totalCurrentLiabilities": "8185000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3880000000", "cashAndShortTermInvestments": "5822000000", "commonStockSharesOutstanding": "1829000000", "intangibleAssetsExcludingGoodwill": "306000000", "cashAndCashEquivalentsAtCarryingValue": "5822000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-71000000", "operatingCashflow": "334000000", "capitalExpenditures": "380000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000000", "cashflowFromInvestment": "-383000000", "stockBasedCompensation": "114000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 7323000000, "cost_of_revenue": 5181000000, "gross_profit": 2142000000, "ebit": 40000000, "ebitda": 146000000, "pretax_income": 3000000, "tax_provision": 108000000, "net_income": -77000000, "net_income_to_common": -77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5536000000, "total_current_assets": 8809000000, "total_assets": 15195000000, "short_term_debt": 928000000, "long_term_debt": 1047000000, "total_debt": 1975000000, "total_liabilities": 11248000000, "total_equity": 3856000000, "shares_outstanding": 1789000000, "goodwill_and_intangibles": 319000000 }, "cash_flow": { "operating_cash_flow": 664000000, "capital_expenditure": 178000000, "free_cash_flow": 842000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242613, "ticker_id": 819, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40000000", "ebitda": "146000000", "netIncome": "-77000000", "grossProfit": "2142000000", "depreciation": "None", "totalRevenue": "7323000000", "costOfRevenue": "5181000000", "interestIncome": "53000000", "incomeBeforeTax": "3000000", "interestExpense": "37000000", "operatingIncome": "-25000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "108000000", "reportedCurrency": "USD", "netInterestIncome": "16000000", "nonInterestIncome": "None", "operatingExpenses": "2167000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5181000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "2167000000", "netIncomeFromContinuingOperations": "-105000000" }, "balance": { "goodwill": "None", "inventory": "1992000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15195000000", "longTermDebt": "1047000000", "shortTermDebt": "928000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "319000000", "reportedCurrency": "USD", "retainedEarnings": "-4455000000", "totalLiabilities": "11248000000", "otherCurrentAssets": "734000000", "totalCurrentAssets": "8809000000", "currentLongTermDebt": "501000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6386000000", "currentAccountsPayable": "5621000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3715000000", "totalShareholderEquity": "3856000000", "capitalLeaseObligations": "2167000000", "otherCurrentLiabilities": "1170000000", "totalCurrentLiabilities": "7858000000", "otherNonCurrentLiabilities": "603000000", "totalNonCurrentLiabilities": "3390000000", "cashAndShortTermInvestments": "5536000000", "commonStockSharesOutstanding": "1789000000", "intangibleAssetsExcludingGoodwill": "319000000", "cashAndCashEquivalentsAtCarryingValue": "5536000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-130000000", "operatingCashflow": "664000000", "capitalExpenditures": "178000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132000000", "cashflowFromInvestment": "-178000000", "stockBasedCompensation": "109000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175322941", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7323000000, "cost_of_revenue": 5181000000, "gross_profit": 2142000000, "research_and_development": null, "selling_general_admin": 2167000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40000000, "depreciation_amortisation": 106000000, "ebitda": 146000000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": 3000000, "tax_provision": 108000000, "effective_tax_rate": null, "net_income": -77000000, "net_income_continuing_ops": -105000000, "net_income_to_common": -77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5536000000, "short_term_investments": null, "net_receivables": 547000000, "inventory": 1992000000, "other_current_assets": null, "total_current_assets": 8809000000, "net_ppe": null, "goodwill": null, "intangible_assets": 319000000, "goodwill_and_intangibles": 319000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6386000000, "total_assets": 15195000000, "short_term_debt": 928000000, "accounts_payable": 5621000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7858000000, "long_term_debt": 1047000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3390000000, "total_liabilities": 11248000000, "total_debt": 1975000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4455000000, "total_equity": 3856000000, "shares_outstanding": 1789000000, "operating_cash_flow": 664000000, "stock_based_compensation": 109000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132000000, "free_cash_flow": 842000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40000000", "ebitda": "146000000", "netIncome": "-77000000", "grossProfit": "2142000000", "depreciation": "None", "totalRevenue": "7323000000", "costOfRevenue": "5181000000", "interestIncome": "53000000", "incomeBeforeTax": "3000000", "interestExpense": "37000000", "operatingIncome": "-25000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "108000000", "reportedCurrency": "USD", "netInterestIncome": "16000000", "nonInterestIncome": "None", "operatingExpenses": "2167000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5181000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "2167000000", "netIncomeFromContinuingOperations": "-105000000" }, "balance": { "goodwill": "None", "inventory": "1992000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15195000000", "longTermDebt": "1047000000", "shortTermDebt": "928000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "319000000", "reportedCurrency": "USD", "retainedEarnings": "-4455000000", "totalLiabilities": "11248000000", "otherCurrentAssets": "734000000", "totalCurrentAssets": "8809000000", "currentLongTermDebt": "501000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6386000000", "currentAccountsPayable": "5621000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3715000000", "totalShareholderEquity": "3856000000", "capitalLeaseObligations": "2167000000", "otherCurrentLiabilities": "1170000000", "totalCurrentLiabilities": "7858000000", "otherNonCurrentLiabilities": "603000000", "totalNonCurrentLiabilities": "3390000000", "cashAndShortTermInvestments": "5536000000", "commonStockSharesOutstanding": "1789000000", "intangibleAssetsExcludingGoodwill": "319000000", "cashAndCashEquivalentsAtCarryingValue": "5536000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-130000000", "operatingCashflow": "664000000", "capitalExpenditures": "178000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132000000", "cashflowFromInvestment": "-178000000", "stockBasedCompensation": "109000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175322941", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 7114000000, "cost_of_revenue": 5185000000, "gross_profit": 1929000000, "ebit": 86000000, "ebitda": 181000000, "pretax_income": 59000000, "tax_provision": 83000000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5226000000, "total_current_assets": 8569000000, "total_assets": 14949000000, "short_term_debt": 887000000, "long_term_debt": 1062000000, "total_debt": 1949000000, "total_liabilities": 10750000000, "total_equity": 4079000000, "shares_outstanding": 1815000000, "goodwill_and_intangibles": 349000000 }, "cash_flow": { "operating_cash_flow": 212000000, "capital_expenditure": 107000000, "free_cash_flow": 319000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242614, "ticker_id": 819, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86000000", "ebitda": "181000000", "netIncome": "5000000", "grossProfit": "1929000000", "depreciation": "None", "totalRevenue": "7114000000", "costOfRevenue": "5185000000", "interestIncome": "55000000", "incomeBeforeTax": "59000000", "interestExpense": "27000000", "operatingIncome": "40000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "28000000", "nonInterestIncome": "None", "operatingExpenses": "1889000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5185000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "1889000000", "netIncomeFromContinuingOperations": "-24000000" }, "balance": { "goodwill": "None", "inventory": "1938000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14949000000", "longTermDebt": "1062000000", "shortTermDebt": "887000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "349000000", "reportedCurrency": "USD", "retainedEarnings": "-4378000000", "totalLiabilities": "10750000000", "otherCurrentAssets": "804000000", "totalCurrentAssets": "8569000000", "currentLongTermDebt": "468000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6380000000", "currentAccountsPayable": "5370000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3617000000", "totalShareholderEquity": "4079000000", "capitalLeaseObligations": "2087000000", "otherCurrentLiabilities": "1043000000", "totalCurrentLiabilities": "7435000000", "otherNonCurrentLiabilities": "585000000", "totalNonCurrentLiabilities": "3315000000", "cashAndShortTermInvestments": "5226000000", "commonStockSharesOutstanding": "1815000000", "intangibleAssetsExcludingGoodwill": "349000000", "cashAndCashEquivalentsAtCarryingValue": "5226000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-33000000", "operatingCashflow": "212000000", "capitalExpenditures": "107000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52000000", "cashflowFromInvestment": "-117000000", "stockBasedCompensation": "88000000", "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": "95000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7114000000, "cost_of_revenue": 5185000000, "gross_profit": 1929000000, "research_and_development": null, "selling_general_admin": 1889000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86000000, "depreciation_amortisation": 95000000, "ebitda": 181000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": 59000000, "tax_provision": 83000000, "effective_tax_rate": null, "net_income": 5000000, "net_income_continuing_ops": -24000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5226000000, "short_term_investments": null, "net_receivables": 601000000, "inventory": 1938000000, "other_current_assets": null, "total_current_assets": 8569000000, "net_ppe": null, "goodwill": null, "intangible_assets": 349000000, "goodwill_and_intangibles": 349000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6380000000, "total_assets": 14949000000, "short_term_debt": 887000000, "accounts_payable": 5370000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7435000000, "long_term_debt": 1062000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3315000000, "total_liabilities": 10750000000, "total_debt": 1949000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4378000000, "total_equity": 4079000000, "shares_outstanding": 1815000000, "operating_cash_flow": 212000000, "stock_based_compensation": 88000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52000000, "free_cash_flow": 319000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86000000", "ebitda": "181000000", "netIncome": "5000000", "grossProfit": "1929000000", "depreciation": "None", "totalRevenue": "7114000000", "costOfRevenue": "5185000000", "interestIncome": "55000000", "incomeBeforeTax": "59000000", "interestExpense": "27000000", "operatingIncome": "40000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "28000000", "nonInterestIncome": "None", "operatingExpenses": "1889000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5185000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "1889000000", "netIncomeFromContinuingOperations": "-24000000" }, "balance": { "goodwill": "None", "inventory": "1938000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14949000000", "longTermDebt": "1062000000", "shortTermDebt": "887000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "349000000", "reportedCurrency": "USD", "retainedEarnings": "-4378000000", "totalLiabilities": "10750000000", "otherCurrentAssets": "804000000", "totalCurrentAssets": "8569000000", "currentLongTermDebt": "468000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6380000000", "currentAccountsPayable": "5370000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3617000000", "totalShareholderEquity": "4079000000", "capitalLeaseObligations": "2087000000", "otherCurrentLiabilities": "1043000000", "totalCurrentLiabilities": "7435000000", "otherNonCurrentLiabilities": "585000000", "totalNonCurrentLiabilities": "3315000000", "cashAndShortTermInvestments": "5226000000", "commonStockSharesOutstanding": "1815000000", "intangibleAssetsExcludingGoodwill": "349000000", "cashAndCashEquivalentsAtCarryingValue": "5226000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-33000000", "operatingCashflow": "212000000", "capitalExpenditures": "107000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52000000", "cashflowFromInvestment": "-117000000", "stockBasedCompensation": "88000000", "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": "95000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 6560000000, "cost_of_revenue": 4880000000, "gross_profit": 1680000000, "ebit": 186000000, "ebitda": 263000000, "pretax_income": 172000000, "tax_provision": -861000000, "net_income": 1033000000, "net_income_to_common": 1033000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5243000000, "total_current_assets": 7892000000, "total_assets": 13346000000, "short_term_debt": 871000000, "long_term_debt": 529000000, "total_debt": 1400000000, "total_liabilities": 9257000000, "total_equity": 4089000000, "shares_outstanding": 1803000000, "goodwill_and_intangibles": 37000000 }, "cash_flow": { "operating_cash_flow": 609307000, "capital_expenditure": 233727000, "free_cash_flow": 843034000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242615, "ticker_id": 819, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186000000", "ebitda": "263000000", "netIncome": "1033000000", "grossProfit": "1680000000", "depreciation": "None", "totalRevenue": "6560000000", "costOfRevenue": "4880000000", "interestIncome": "54272000", "incomeBeforeTax": "172000000", "interestExpense": "13892000", "operatingIncome": "130000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-861000000", "reportedCurrency": "USD", "netInterestIncome": "40658000", "nonInterestIncome": "None", "operatingExpenses": "1550000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4880000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "1549551000", "netIncomeFromContinuingOperations": "1032653000" }, "balance": { "goodwill": "None", "inventory": "1666000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13346000000", "longTermDebt": "529000000", "shortTermDebt": "871000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-4383000000", "totalLiabilities": "9257000000", "otherCurrentAssets": "669000000", "totalCurrentAssets": "7892000000", "currentLongTermDebt": "485000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5454000000", "currentAccountsPayable": "5099000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2787000000", "totalShareholderEquity": "4089000000", "capitalLeaseObligations": "1773000000", "otherCurrentLiabilities": "878000000", "totalCurrentLiabilities": "6945000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2312000000", "cashAndShortTermInvestments": "5243000000", "commonStockSharesOutstanding": "1803000000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "5243000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1032653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "42692000", "operatingCashflow": "609307000", "capitalExpenditures": "233727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162902000", "cashflowFromInvestment": "-263290000", "stockBasedCompensation": "85902000", "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": "77184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6560000000, "cost_of_revenue": 4880000000, "gross_profit": 1680000000, "research_and_development": null, "selling_general_admin": 1549551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186000000, "depreciation_amortisation": 77000000, "ebitda": 263000000, "interest_expense": 13892000, "interest_income": null, "other_non_operating": null, "pretax_income": 172000000, "tax_provision": -861000000, "effective_tax_rate": null, "net_income": 1033000000, "net_income_continuing_ops": 1032653000, "net_income_to_common": 1033000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5243000000, "short_term_investments": null, "net_receivables": 314000000, "inventory": 1666000000, "other_current_assets": null, "total_current_assets": 7892000000, "net_ppe": null, "goodwill": null, "intangible_assets": 37000000, "goodwill_and_intangibles": 37000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5454000000, "total_assets": 13346000000, "short_term_debt": 871000000, "accounts_payable": 5099000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6945000000, "long_term_debt": 529000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2312000000, "total_liabilities": 9257000000, "total_debt": 1400000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4383000000, "total_equity": 4089000000, "shares_outstanding": 1803000000, "operating_cash_flow": 609307000, "stock_based_compensation": 85902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 233727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263290000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162902000, "free_cash_flow": 843034000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "186000000", "ebitda": "263000000", "netIncome": "1033000000", "grossProfit": "1680000000", "depreciation": "None", "totalRevenue": "6560000000", "costOfRevenue": "4880000000", "interestIncome": "54272000", "incomeBeforeTax": "172000000", "interestExpense": "13892000", "operatingIncome": "130000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-861000000", "reportedCurrency": "USD", "netInterestIncome": "40658000", "nonInterestIncome": "None", "operatingExpenses": "1550000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4880000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "1549551000", "netIncomeFromContinuingOperations": "1032653000" }, "balance": { "goodwill": "None", "inventory": "1666000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13346000000", "longTermDebt": "529000000", "shortTermDebt": "871000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-4383000000", "totalLiabilities": "9257000000", "otherCurrentAssets": "669000000", "totalCurrentAssets": "7892000000", "currentLongTermDebt": "485000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5454000000", "currentAccountsPayable": "5099000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2787000000", "totalShareholderEquity": "4089000000", "capitalLeaseObligations": "1773000000", "otherCurrentLiabilities": "878000000", "totalCurrentLiabilities": "6945000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2312000000", "cashAndShortTermInvestments": "5243000000", "commonStockSharesOutstanding": "1803000000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "5243000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1032653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "42692000", "operatingCashflow": "609307000", "capitalExpenditures": "233727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162902000", "cashflowFromInvestment": "-263290000", "stockBasedCompensation": "85902000", "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": "77184000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 6184000000, "cost_of_revenue": 4618000000, "gross_profit": 1566000000, "ebit": 130000000, "ebitda": 198000000, "pretax_income": 117000000, "tax_provision": 26000000, "net_income": 91000000, "net_income_to_common": 91000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4857920000, "total_current_assets": 7429691000, "total_assets": 11562769000, "short_term_debt": 965549000, "long_term_debt": 527711000, "total_debt": 1493260000, "total_liabilities": 8634392000, "total_equity": 2928377000, "shares_outstanding": 1808000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 722000000, "capital_expenditure": 190000000, "free_cash_flow": 912000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242617, "ticker_id": 819, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130000000", "ebitda": "198000000", "netIncome": "91000000", "grossProfit": "1566000000", "depreciation": "None", "totalRevenue": "6184000000", "costOfRevenue": "4618000000", "interestIncome": "50237000", "incomeBeforeTax": "117000000", "interestExpense": "13295000", "operatingIncome": "88000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "36942000", "nonInterestIncome": "None", "operatingExpenses": "1478000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4618000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "1478303000", "netIncomeFromContinuingOperations": "91300000" }, "balance": { "goodwill": "None", "inventory": "1640567000", "commonStock": "179000", "currentDebt": "None", "investments": "None", "totalAssets": "11562769000", "longTermDebt": "527711000", "shortTermDebt": "965549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5415212000", "totalLiabilities": "8634392000", "otherCurrentAssets": "646123000", "totalCurrentAssets": "7429691000", "currentLongTermDebt": "614524000", "longTermInvestments": "None", "shortTermInvestments": "35321000", "currentNetReceivables": "285081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4133078000", "currentAccountsPayable": "4616045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3684911000", "shortLongTermDebtTotal": "2788377000", "totalShareholderEquity": "2928377000", "capitalLeaseObligations": "1646142000", "otherCurrentLiabilities": "838651000", "totalCurrentLiabilities": "6505774000", "otherNonCurrentLiabilities": "305790000", "totalNonCurrentLiabilities": "2128618000", "cashAndShortTermInvestments": "4857920000", "commonStockSharesOutstanding": "1808000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4857920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-105000000", "operatingCashflow": "722000000", "capitalExpenditures": "190000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33000000", "cashflowFromInvestment": "-152000000", "stockBasedCompensation": "84000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6184000000, "cost_of_revenue": 4618000000, "gross_profit": 1566000000, "research_and_development": null, "selling_general_admin": 1478303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130000000, "depreciation_amortisation": 68000000, "ebitda": 198000000, "interest_expense": 13295000, "interest_income": null, "other_non_operating": null, "pretax_income": 117000000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 91000000, "net_income_continuing_ops": 91300000, "net_income_to_common": 91000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4857920000, "short_term_investments": 35321000, "net_receivables": 285081000, "inventory": 1640567000, "other_current_assets": null, "total_current_assets": 7429691000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4133078000, "total_assets": 11562769000, "short_term_debt": 965549000, "accounts_payable": 4616045000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6505774000, "long_term_debt": 527711000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2128618000, "total_liabilities": 8634392000, "total_debt": 1493260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5415212000, "total_equity": 2928377000, "shares_outstanding": 1808000000, "operating_cash_flow": 722000000, "stock_based_compensation": 84000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33000000, "free_cash_flow": 912000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130000000", "ebitda": "198000000", "netIncome": "91000000", "grossProfit": "1566000000", "depreciation": "None", "totalRevenue": "6184000000", "costOfRevenue": "4618000000", "interestIncome": "50237000", "incomeBeforeTax": "117000000", "interestExpense": "13295000", "operatingIncome": "88000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "36942000", "nonInterestIncome": "None", "operatingExpenses": "1478000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4618000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "1478303000", "netIncomeFromContinuingOperations": "91300000" }, "balance": { "goodwill": "None", "inventory": "1640567000", "commonStock": "179000", "currentDebt": "None", "investments": "None", "totalAssets": "11562769000", "longTermDebt": "527711000", "shortTermDebt": "965549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5415212000", "totalLiabilities": "8634392000", "otherCurrentAssets": "646123000", "totalCurrentAssets": "7429691000", "currentLongTermDebt": "614524000", "longTermInvestments": "None", "shortTermInvestments": "35321000", "currentNetReceivables": "285081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4133078000", "currentAccountsPayable": "4616045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3684911000", "shortLongTermDebtTotal": "2788377000", "totalShareholderEquity": "2928377000", "capitalLeaseObligations": "1646142000", "otherCurrentLiabilities": "838651000", "totalCurrentLiabilities": "6505774000", "otherNonCurrentLiabilities": "305790000", "totalNonCurrentLiabilities": "2128618000", "cashAndShortTermInvestments": "4857920000", "commonStockSharesOutstanding": "1808000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4857920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-105000000", "operatingCashflow": "722000000", "capitalExpenditures": "190000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33000000", "cashflowFromInvestment": "-152000000", "stockBasedCompensation": "84000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "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": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "income_statement": { "revenue": 5838000000, "cost_of_revenue": 4314000000, "gross_profit": 1524000000, "ebit": 184000000, "ebitda": 250000000, "pretax_income": 171000000, "tax_provision": 26000000, "net_income": 145000000, "net_income_to_common": 145000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4473193000, "total_current_assets": 6716778000, "total_assets": 10687013000, "short_term_debt": 749506000, "long_term_debt": 718681000, "total_debt": 1468187000, "total_liabilities": 7911536000, "total_equity": 2775477000, "shares_outstanding": 1800000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 820000000, "capital_expenditure": 377000000, "free_cash_flow": 1197000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242618, "ticker_id": 819, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:39.857941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184000000", "ebitda": "250000000", "netIncome": "145000000", "grossProfit": "1524000000", "depreciation": "None", "totalRevenue": "5838000000", "costOfRevenue": "4314000000", "interestIncome": "41630000", "incomeBeforeTax": "171000000", "interestExpense": "12813000", "operatingIncome": "148000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "28817000", "nonInterestIncome": "None", "operatingExpenses": "1376000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "36389000", "costofGoodsAndServicesSold": "4314000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "1376146000", "netIncomeFromContinuingOperations": "145192000" }, "balance": { "goodwill": "None", "inventory": "1565373000", "commonStock": "178000", "currentDebt": "None", "investments": "None", "totalAssets": "10687013000", "longTermDebt": "718681000", "shortTermDebt": "749506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5506512000", "totalLiabilities": "7911536000", "otherCurrentAssets": "539357000", "totalCurrentAssets": "6716778000", "currentLongTermDebt": "418001000", "longTermInvestments": "None", "shortTermInvestments": "74269000", "currentNetReceivables": "138855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3970235000", "currentAccountsPayable": "4077023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2119340000", "shortLongTermDebtTotal": "2723531000", "totalShareholderEquity": "2775477000", "capitalLeaseObligations": "1586849000", "otherCurrentLiabilities": "723536000", "totalCurrentLiabilities": "5643320000", "otherNonCurrentLiabilities": "1549535000", "totalNonCurrentLiabilities": "2268216000", "cashAndShortTermInvestments": "4473193000", "commonStockSharesOutstanding": "1800000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4473193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "79000000", "operatingCashflow": "820000000", "capitalExpenditures": "377000000", "changeInReceivables": "-14493000", "changeInExchangeRate": "None", "cashflowFromFinancing": "251000000", "cashflowFromInvestment": "-429000000", "stockBasedCompensation": "86000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "640924000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2227000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5838000000, "cost_of_revenue": 4314000000, "gross_profit": 1524000000, "research_and_development": null, "selling_general_admin": 1376146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184000000, "depreciation_amortisation": 66000000, "ebitda": 250000000, "interest_expense": 12813000, "interest_income": null, "other_non_operating": null, "pretax_income": 171000000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 145000000, "net_income_continuing_ops": 145192000, "net_income_to_common": 145000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4473193000, "short_term_investments": 74269000, "net_receivables": 138855000, "inventory": 1565373000, "other_current_assets": null, "total_current_assets": 6716778000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3970235000, "total_assets": 10687013000, "short_term_debt": 749506000, "accounts_payable": 4077023000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5643320000, "long_term_debt": 718681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2268216000, "total_liabilities": 7911536000, "total_debt": 1468187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5506512000, "total_equity": 2775477000, "shares_outstanding": 1800000000, "operating_cash_flow": 820000000, "stock_based_compensation": 86000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 377000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -429000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 251000000, "free_cash_flow": 1197000000, "net_change_in_cash": 640924000 }, "raw_data": { "income": { "ebit": "184000000", "ebitda": "250000000", "netIncome": "145000000", "grossProfit": "1524000000", "depreciation": "None", "totalRevenue": "5838000000", "costOfRevenue": "4314000000", "interestIncome": "41630000", "incomeBeforeTax": "171000000", "interestExpense": "12813000", "operatingIncome": "148000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "28817000", "nonInterestIncome": "None", "operatingExpenses": "1376000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "36389000", "costofGoodsAndServicesSold": "4314000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "1376146000", "netIncomeFromContinuingOperations": "145192000" }, "balance": { "goodwill": "None", "inventory": "1565373000", "commonStock": "178000", "currentDebt": "None", "investments": "None", "totalAssets": "10687013000", "longTermDebt": "718681000", "shortTermDebt": "749506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5506512000", "totalLiabilities": "7911536000", "otherCurrentAssets": "539357000", "totalCurrentAssets": "6716778000", "currentLongTermDebt": "418001000", "longTermInvestments": "None", "shortTermInvestments": "74269000", "currentNetReceivables": "138855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3970235000", "currentAccountsPayable": "4077023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2119340000", "shortLongTermDebtTotal": "2723531000", "totalShareholderEquity": "2775477000", "capitalLeaseObligations": "1586849000", "otherCurrentLiabilities": "723536000", "totalCurrentLiabilities": "5643320000", "otherNonCurrentLiabilities": "1549535000", "totalNonCurrentLiabilities": "2268216000", "cashAndShortTermInvestments": "4473193000", "commonStockSharesOutstanding": "1800000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4473193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "79000000", "operatingCashflow": "820000000", "capitalExpenditures": "377000000", "changeInReceivables": "-14493000", "changeInExchangeRate": "None", "cashflowFromFinancing": "251000000", "cashflowFromInvestment": "-429000000", "stockBasedCompensation": "86000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "640924000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2227000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }