{ "ticker": { "uuid": "5016d91e-ec5b-4845-a563-96fbee932167", "symbol": "STUB", "name": "StubHub Holdings, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/5016d91e-ec5b-4845-a563-96fbee932167/", "api_url": "https://sharemaestro.com/factors/api/tickers/5016d91e-ec5b-4845-a563-96fbee932167/" }, "ticker_metadata": { "id": 3818, "uuid": "5016d91e-ec5b-4845-a563-96fbee932167", "symbol": "STUB", "name": "StubHub Holdings, Inc.", "asset_type": "equity", "market_cap": 3679286000, "stock_exchange_id": 3, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "StubHub Holdings, Inc. operates ticketing marketplace for live event tickets globally. The company is headquartered in New York, New York.", "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": "5016d91e-ec5b-4845-a563-96fbee932167", "symbol": "STUB", "name": "StubHub Holdings, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/5016d91e-ec5b-4845-a563-96fbee932167/", "api_url": "https://sharemaestro.com/factors/api/tickers/5016d91e-ec5b-4845-a563-96fbee932167/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 9.29, "market_cap": 3514493378.42, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.9097, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0.8529 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:42.787442+00:00", "batch_id": "" }, "size": { "price_close": 9.29, "market_cap": 3514493378.42, "market_cap_usd": 3514493378.42, "enterprise_value": 3484483378.42, "shares_outstanding": 378309298, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.7416, "ptbv_ratio": null, "ps_ratio": 1.9594, "pcf_ratio": 10.5647, "pfcf_ratio": 10.2454, "ev_ebitda": null, "ev_ebit": -2.5521, "ev_sales": 1.9427, "ev_fcf": 10.1579, "earnings_yield": null, "fcf_yield": 0.0984, "price_to_sales": 1.9594, "price_to_book": 1.7416, "price_to_cashflow": 10.5647, "ebitda_to_ev": null, "sales_yield": 0.5147 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.8115, "operating_margin": -0.7612, "net_margin": -1.0235, "ebitda_margin": -0.7461, "fcf_margin": 0.1913, "roe": -0.9097, "roa": -0.3429, "roic": -0.5151, "roc_greenblatt": null, "asset_turnover": 0.335, "cash_conversion": -0.1869, "accruals_ratio": -0.405, "sbc_to_revenue": 0.8213, "piotroski_f_score": 4, "altman_z_score": -0.72, "earnings_stability_5y": 2.0388, "revenue_stability_5y": 0.7164, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2719, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.653, "net_debt_to_ebitda": 0.0224, "debt_to_assets": 0.2795, "interest_coverage": -11.8864, "current_ratio": 1.1022, "quick_ratio": 1.0962, "net_debt": -30010000, "local_beta": -0.0023, "volatility_252d": 0.8529, "volatility_60d": 1.8775, "max_drawdown_12m": -0.6885, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.008, "revenue_growth_3y_cagr": 0.1896, "revenue_growth_5y_cagr": 1.1776, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.0017, "book_value_growth_1y": 0.3261, "revenue_growth": -0.008, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2049, "price_return_3m": 0.1126, "price_return_6m": -0.252, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.252, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.5385, "distance_from_52w_low": 0.4817, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 1793626000, "gross_profit_ttm": 1455542000, "ebit_ttm": -1365343000, "ebitda_ttm": -1338190000, "net_income_ttm": -1835706000, "eps_diluted_ttm": -4.8524, "operating_cash_flow_ttm": 332664000, "capital_expenditure_ttm": 10368000, "fcf_ttm": 343032000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 114866000, "cash_and_equivalents": 1526237000, "total_current_assets": 1622696000, "total_current_liabilities": 1472265000, "net_ppe": null, "total_assets": 5353641000, "total_debt": 1496227000, "total_equity": 2017943000, "net_working_capital": -1356280000, "book_value_per_share": 5.3341, "retained_earnings": -3362558000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2463576000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.625, "os_score": 0.77, "value_percentile": 0.63, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5008, "ticker_id": 3818, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:42.787442+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.29, "market_cap": 3514493378.42, "market_cap_usd": 3514493378.42, "enterprise_value": 3484483378.42, "shares_outstanding": 378309298, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.74162173, "ptbv_ratio": null, "ps_ratio": 1.9594349, "pcf_ratio": 10.56469404, "pfcf_ratio": 10.24538054, "ev_ebitda": null, "ev_ebit": -2.55209378, "ev_sales": 1.94270343, "ev_fcf": 10.15789599, "earnings_yield": null, "fcf_yield": 0.09844558, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.81150808, "operating_margin": -0.76121945, "net_margin": -1.02346086, "ebitda_margin": -0.74608084, "fcf_margin": 0.19125057, "roe": -0.9096917, "roa": -0.34288926, "roic": -0.51511155, "roc_greenblatt": null, "asset_turnover": 0.33502919, "cash_conversion": -0.18686652, "accruals_ratio": -0.40502716, "sbc_to_revenue": 0.8213418, "debt_to_equity": 1.65301894, "net_debt_to_ebitda": 0.02242581, "debt_to_assets": 0.2794784, "interest_coverage": -11.88639806, "current_ratio": 1.10217658, "quick_ratio": 1.09618649, "net_debt": -30010000, "revenue_growth_1y": -0.00801057, "revenue_growth_3y_cagr": 0.18958171, "revenue_growth_5y_cagr": 1.1776018, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.00166887, "book_value_growth_1y": 0.32609545, "piotroski_f_score": 4, "altman_z_score": -0.72001659, "earnings_stability_5y": 2.038827, "revenue_stability_5y": 0.716425, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.20492866, "price_return_3m": 0.11257485, "price_return_6m": -0.25201288, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.53849975, "distance_from_52w_low": 0.48165869, "relative_strength": null, "local_beta": -0.0023, "volatility_252d": 0.85288, "volatility_60d": 1.877529, "max_drawdown_12m": -0.68852459, "revenue_ttm": 1793626000, "gross_profit_ttm": 1455542000, "ebit_ttm": -1365343000, "ebitda_ttm": -1338190000, "net_income_ttm": -1835706000, "eps_diluted_ttm": -4.85239461, "operating_cash_flow_ttm": 332664000, "capital_expenditure_ttm": 10368000, "fcf_ttm": 343032000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 114866000, "cash_and_equivalents": 1526237000, "total_current_assets": 1622696000, "total_current_liabilities": 1472265000, "net_ppe": null, "total_assets": 5353641000, "total_debt": 1496227000, "total_equity": 2017943000, "net_working_capital": -1356280000, "book_value_per_share": 5.33410892, "retained_earnings": -3362558000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2463576000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.29, "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.9097, "momentum_12_1": null, "complete_fields": { "id": 5008, "ticker_id": 3818, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:42.787442+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.29, "market_cap": 3514493378.42, "market_cap_usd": 3514493378.42, "enterprise_value": 3484483378.42, "shares_outstanding": 378309298, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.74162173, "ptbv_ratio": null, "ps_ratio": 1.9594349, "pcf_ratio": 10.56469404, "pfcf_ratio": 10.24538054, "ev_ebitda": null, "ev_ebit": -2.55209378, "ev_sales": 1.94270343, "ev_fcf": 10.15789599, "earnings_yield": null, "fcf_yield": 0.09844558, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.81150808, "operating_margin": -0.76121945, "net_margin": -1.02346086, "ebitda_margin": -0.74608084, "fcf_margin": 0.19125057, "roe": -0.9096917, "roa": -0.34288926, "roic": -0.51511155, "roc_greenblatt": null, "asset_turnover": 0.33502919, "cash_conversion": -0.18686652, "accruals_ratio": -0.40502716, "sbc_to_revenue": 0.8213418, "debt_to_equity": 1.65301894, "net_debt_to_ebitda": 0.02242581, "debt_to_assets": 0.2794784, "interest_coverage": -11.88639806, "current_ratio": 1.10217658, "quick_ratio": 1.09618649, "net_debt": -30010000, "revenue_growth_1y": -0.00801057, "revenue_growth_3y_cagr": 0.18958171, "revenue_growth_5y_cagr": 1.1776018, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.00166887, "book_value_growth_1y": 0.32609545, "piotroski_f_score": 4, "altman_z_score": -0.72001659, "earnings_stability_5y": 2.038827, "revenue_stability_5y": 0.716425, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.20492866, "price_return_3m": 0.11257485, "price_return_6m": -0.25201288, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.53849975, "distance_from_52w_low": 0.48165869, "relative_strength": null, "local_beta": -0.0023, "volatility_252d": 0.85288, "volatility_60d": 1.877529, "max_drawdown_12m": -0.68852459, "revenue_ttm": 1793626000, "gross_profit_ttm": 1455542000, "ebit_ttm": -1365343000, "ebitda_ttm": -1338190000, "net_income_ttm": -1835706000, "eps_diluted_ttm": -4.85239461, "operating_cash_flow_ttm": 332664000, "capital_expenditure_ttm": 10368000, "fcf_ttm": 343032000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 114866000, "cash_and_equivalents": 1526237000, "total_current_assets": 1622696000, "total_current_liabilities": 1472265000, "net_ppe": null, "total_assets": 5353641000, "total_debt": 1496227000, "total_equity": 2017943000, "net_working_capital": -1356280000, "book_value_per_share": 5.33410892, "retained_earnings": -3362558000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2463576000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 1745188000, "cost_of_revenue": 339588000, "gross_profit": 1405600000, "ebit": -1280745000, "ebitda": -1255141000, "pretax_income": -1545340000, "tax_provision": 360594000, "net_income": -1905934000, "net_income_to_common": -1905934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1241587000, "total_current_assets": 1295648000, "total_assets": 5054053000, "short_term_debt": null, "long_term_debt": 1506957000, "total_debt": 1506957000, "total_liabilities": 3112438000, "total_equity": 1941615000, "shares_outstanding": 346070641, "goodwill_and_intangibles": 3589744000 }, "cash_flow": { "operating_cash_flow": 192569000, "capital_expenditure": 1393000, "free_cash_flow": 193962000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335194, "ticker_id": 3818, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1280745000", "ebitda": "-1255141000", "netIncome": "-1905934000", "grossProfit": "1405600000", "depreciation": "None", "totalRevenue": "1745188000", "costOfRevenue": "339588000", "interestIncome": "42412000", "incomeBeforeTax": "-1545340000", "interestExpense": "140035000", "operatingIncome": "-1280745000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "360594000", "reportedCurrency": "USD", "netInterestIncome": "-97623000", "nonInterestIncome": "None", "operatingExpenses": "2686345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25604000", "sellingGeneralAndAdministrative": "2686345000", "netIncomeFromContinuingOperations": "-1905934000" }, "balance": { "goodwill": "2686701000", "inventory": "9228000", "commonStock": "346000", "currentDebt": "None", "investments": "None", "totalAssets": "5054053000", "longTermDebt": "1506957000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "903043000", "reportedCurrency": "USD", "retainedEarnings": "-3410603000", "totalLiabilities": "3112438000", "otherCurrentAssets": "37924000", "totalCurrentAssets": "1295648000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3758404999", "currentAccountsPayable": "71087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1506957000", "totalShareholderEquity": "1941615000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1180197000", "totalCurrentLiabilities": "1251284000", "otherNonCurrentLiabilities": "39130000", "totalNonCurrentLiabilities": "1861154000", "cashAndShortTermInvestments": "1241587000", "commonStockSharesOutstanding": "346070641", "intangibleAssetsExcludingGoodwill": "903043000", "cashAndCashEquivalentsAtCarryingValue": "1241587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1992391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6083000", "operatingCashflow": "192569000", "capitalExpenditures": "1393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71792000", "cashflowFromInvestment": "-34380000", "stockBasedCompensation": "1447668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1004999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1745188000, "cost_of_revenue": 339588000, "gross_profit": 1405600000, "research_and_development": null, "selling_general_admin": 2686345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1280745000, "depreciation_amortisation": 25604000, "ebitda": -1255141000, "interest_expense": 140035000, "interest_income": null, "other_non_operating": null, "pretax_income": -1545340000, "tax_provision": 360594000, "effective_tax_rate": null, "net_income": -1905934000, "net_income_continuing_ops": -1905934000, "net_income_to_common": -1905934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1241587000, "short_term_investments": null, "net_receivables": 6909000, "inventory": 9228000, "other_current_assets": null, "total_current_assets": 1295648000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 903043000, "goodwill_and_intangibles": 3589744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3758404999, "total_assets": 5054053000, "short_term_debt": null, "accounts_payable": 71087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1251284000, "long_term_debt": 1506957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1861154000, "total_liabilities": 3112438000, "total_debt": 1506957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3410603000, "total_equity": 1941615000, "shares_outstanding": 346070641, "operating_cash_flow": 192569000, "stock_based_compensation": 1447668000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71792000, "free_cash_flow": 193962000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1280745000", "ebitda": "-1255141000", "netIncome": "-1905934000", "grossProfit": "1405600000", "depreciation": "None", "totalRevenue": "1745188000", "costOfRevenue": "339588000", "interestIncome": "42412000", "incomeBeforeTax": "-1545340000", "interestExpense": "140035000", "operatingIncome": "-1280745000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "360594000", "reportedCurrency": "USD", "netInterestIncome": "-97623000", "nonInterestIncome": "None", "operatingExpenses": "2686345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25604000", "sellingGeneralAndAdministrative": "2686345000", "netIncomeFromContinuingOperations": "-1905934000" }, "balance": { "goodwill": "2686701000", "inventory": "9228000", "commonStock": "346000", "currentDebt": "None", "investments": "None", "totalAssets": "5054053000", "longTermDebt": "1506957000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "903043000", "reportedCurrency": "USD", "retainedEarnings": "-3410603000", "totalLiabilities": "3112438000", "otherCurrentAssets": "37924000", "totalCurrentAssets": "1295648000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3758404999", "currentAccountsPayable": "71087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1506957000", "totalShareholderEquity": "1941615000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1180197000", "totalCurrentLiabilities": "1251284000", "otherNonCurrentLiabilities": "39130000", "totalNonCurrentLiabilities": "1861154000", "cashAndShortTermInvestments": "1241587000", "commonStockSharesOutstanding": "346070641", "intangibleAssetsExcludingGoodwill": "903043000", "cashAndCashEquivalentsAtCarryingValue": "1241587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1992391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6083000", "operatingCashflow": "192569000", "capitalExpenditures": "1393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71792000", "cashflowFromInvestment": "-34380000", "stockBasedCompensation": "1447668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1004999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25604000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 1770645000, "cost_of_revenue": 334102000, "gross_profit": 1436543000, "ebit": 217037000, "ebitda": 241569000, "pretax_income": 37259000, "tax_provision": 40059000, "net_income": -2800000, "net_income_to_common": -2800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1000965000, "total_current_assets": 1051355000, "total_assets": 5093585000, "short_term_debt": 19526000, "long_term_debt": 2311981000, "total_debt": 2331507000, "total_liabilities": 3715843000, "total_equity": 1377742000, "shares_outstanding": 325644931, "goodwill_and_intangibles": 3611356000 }, "cash_flow": { "operating_cash_flow": 261487000, "capital_expenditure": 6377000, "free_cash_flow": 267864000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335199, "ticker_id": 3818, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217037000", "ebitda": "241569000", "netIncome": "-2800000", "grossProfit": "1436543000", "depreciation": "None", "totalRevenue": "1770645000", "costOfRevenue": "334102000", "interestIncome": "41118000", "incomeBeforeTax": "37259000", "interestExpense": "179778000", "operatingIncome": "138057000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40059000", "reportedCurrency": "USD", "netInterestIncome": "-138660000", "nonInterestIncome": "None", "operatingExpenses": "1298486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24532000", "sellingGeneralAndAdministrative": "386531000", "netIncomeFromContinuingOperations": "-2800000" }, "balance": { "goodwill": "2686701000", "inventory": "16145000", "commonStock": "22561000", "currentDebt": "None", "investments": "None", "totalAssets": "5093585000", "longTermDebt": "2311981000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "924655000", "reportedCurrency": "USD", "retainedEarnings": "-1504669000", "totalLiabilities": "3715843000", "otherCurrentAssets": "23205000", "totalCurrentAssets": "1051355000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4042230000", "currentAccountsPayable": "112633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2331507000", "totalShareholderEquity": "1377742000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "918041000", "totalCurrentLiabilities": "1108046000", "otherNonCurrentLiabilities": "44741000", "totalNonCurrentLiabilities": "2607797000", "cashAndShortTermInvestments": "1000965000", "commonStockSharesOutstanding": "325644931", "intangibleAssetsExcludingGoodwill": "924655000", "cashAndCashEquivalentsAtCarryingValue": "1000965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19838000", "operatingCashflow": "261487000", "capitalExpenditures": "6377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46710000", "cashflowFromInvestment": "-6377000", "stockBasedCompensation": "7737000", "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": "24532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1770645000, "cost_of_revenue": 334102000, "gross_profit": 1436543000, "research_and_development": null, "selling_general_admin": 386531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217037000, "depreciation_amortisation": 24532000, "ebitda": 241569000, "interest_expense": 179778000, "interest_income": null, "other_non_operating": null, "pretax_income": 37259000, "tax_provision": 40059000, "effective_tax_rate": null, "net_income": -2800000, "net_income_continuing_ops": -2800000, "net_income_to_common": -2800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1000965000, "short_term_investments": null, "net_receivables": 11040000, "inventory": 16145000, "other_current_assets": null, "total_current_assets": 1051355000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 924655000, "goodwill_and_intangibles": 3611356000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4042230000, "total_assets": 5093585000, "short_term_debt": 19526000, "accounts_payable": 112633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1108046000, "long_term_debt": 2311981000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2607797000, "total_liabilities": 3715843000, "total_debt": 2331507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1504669000, "total_equity": 1377742000, "shares_outstanding": 325644931, "operating_cash_flow": 261487000, "stock_based_compensation": 7737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46710000, "free_cash_flow": 267864000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217037000", "ebitda": "241569000", "netIncome": "-2800000", "grossProfit": "1436543000", "depreciation": "None", "totalRevenue": "1770645000", "costOfRevenue": "334102000", "interestIncome": "41118000", "incomeBeforeTax": "37259000", "interestExpense": "179778000", "operatingIncome": "138057000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40059000", "reportedCurrency": "USD", "netInterestIncome": "-138660000", "nonInterestIncome": "None", "operatingExpenses": "1298486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24532000", "sellingGeneralAndAdministrative": "386531000", "netIncomeFromContinuingOperations": "-2800000" }, "balance": { "goodwill": "2686701000", "inventory": "16145000", "commonStock": "22561000", "currentDebt": "None", "investments": "None", "totalAssets": "5093585000", "longTermDebt": "2311981000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "924655000", "reportedCurrency": "USD", "retainedEarnings": "-1504669000", "totalLiabilities": "3715843000", "otherCurrentAssets": "23205000", "totalCurrentAssets": "1051355000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4042230000", "currentAccountsPayable": "112633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2331507000", "totalShareholderEquity": "1377742000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "918041000", "totalCurrentLiabilities": "1108046000", "otherNonCurrentLiabilities": "44741000", "totalNonCurrentLiabilities": "2607797000", "cashAndShortTermInvestments": "1000965000", "commonStockSharesOutstanding": "325644931", "intangibleAssetsExcludingGoodwill": "924655000", "cashAndCashEquivalentsAtCarryingValue": "1000965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19838000", "operatingCashflow": "261487000", "capitalExpenditures": "6377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46710000", "cashflowFromInvestment": "-6377000", "stockBasedCompensation": "7737000", "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": "24532000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 1367719000, "cost_of_revenue": 231870000, "gross_profit": 1135849000, "ebit": 241538000, "ebitda": 264291000, "pretax_income": 85596000, "tax_provision": -319605000, "net_income": 405201000, "net_income_to_common": 405201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 775712000, "total_current_assets": 848183000, "total_assets": 4975237000, "short_term_debt": 20280000, "long_term_debt": 2387831000, "total_debt": 2408111000, "total_liabilities": 3586345000, "total_equity": 1388892000, "shares_outstanding": 329059301, "goodwill_and_intangibles": 3631553000 }, "cash_flow": { "operating_cash_flow": 307391000, "capital_expenditure": 5437000, "free_cash_flow": 312828000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335204, "ticker_id": 3818, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "241538000", "ebitda": "264291000", "netIncome": "405201000", "grossProfit": "1135849000", "depreciation": "None", "totalRevenue": "1367719000", "costOfRevenue": "231870000", "interestIncome": "22514000", "incomeBeforeTax": "85596000", "interestExpense": "155942000", "operatingIncome": "253234000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-319605000", "reportedCurrency": "USD", "netInterestIncome": "-133428000", "nonInterestIncome": "None", "operatingExpenses": "882615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22753000", "sellingGeneralAndAdministrative": "275456000", "netIncomeFromContinuingOperations": "405201000" }, "balance": { "goodwill": "2686701000", "inventory": "0", "commonStock": "24053000", "currentDebt": "None", "investments": "None", "totalAssets": "4975237000", "longTermDebt": "2387831000", "shortTermDebt": "20280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "944852000", "reportedCurrency": "USD", "retainedEarnings": "-1501869000", "totalLiabilities": "3586345000", "otherCurrentAssets": "55715000", "totalCurrentAssets": "848183000", "currentLongTermDebt": "20280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4127054000", "currentAccountsPayable": "43835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2408111000", "totalShareholderEquity": "1388892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "853032000", "totalCurrentLiabilities": "940398000", "otherNonCurrentLiabilities": "13573000", "totalNonCurrentLiabilities": "2645947000", "cashAndShortTermInvestments": "775712000", "commonStockSharesOutstanding": "329059301", "intangibleAssetsExcludingGoodwill": "944852000", "cashAndCashEquivalentsAtCarryingValue": "775712000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "405201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "307391000", "capitalExpenditures": "5437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94133000", "cashflowFromInvestment": "-5437000", "stockBasedCompensation": "34897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1091000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1367719000, "cost_of_revenue": 231870000, "gross_profit": 1135849000, "research_and_development": null, "selling_general_admin": 275456000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 241538000, "depreciation_amortisation": 22753000, "ebitda": 264291000, "interest_expense": 155942000, "interest_income": null, "other_non_operating": null, "pretax_income": 85596000, "tax_provision": -319605000, "effective_tax_rate": null, "net_income": 405201000, "net_income_continuing_ops": 405201000, "net_income_to_common": 405201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 775712000, "short_term_investments": null, "net_receivables": 16756000, "inventory": 0, "other_current_assets": null, "total_current_assets": 848183000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 944852000, "goodwill_and_intangibles": 3631553000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4127054000, "total_assets": 4975237000, "short_term_debt": 20280000, "accounts_payable": 43835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 940398000, "long_term_debt": 2387831000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2645947000, "total_liabilities": 3586345000, "total_debt": 2408111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1501869000, "total_equity": 1388892000, "shares_outstanding": 329059301, "operating_cash_flow": 307391000, "stock_based_compensation": 34897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5437000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 94133000, "free_cash_flow": 312828000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "241538000", "ebitda": "264291000", "netIncome": "405201000", "grossProfit": "1135849000", "depreciation": "None", "totalRevenue": "1367719000", "costOfRevenue": "231870000", "interestIncome": "22514000", "incomeBeforeTax": "85596000", "interestExpense": "155942000", "operatingIncome": "253234000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-319605000", "reportedCurrency": "USD", "netInterestIncome": "-133428000", "nonInterestIncome": "None", "operatingExpenses": "882615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22753000", "sellingGeneralAndAdministrative": "275456000", "netIncomeFromContinuingOperations": "405201000" }, "balance": { "goodwill": "2686701000", "inventory": "0", "commonStock": "24053000", "currentDebt": "None", "investments": "None", "totalAssets": "4975237000", "longTermDebt": "2387831000", "shortTermDebt": "20280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "944852000", "reportedCurrency": "USD", "retainedEarnings": "-1501869000", "totalLiabilities": "3586345000", "otherCurrentAssets": "55715000", "totalCurrentAssets": "848183000", "currentLongTermDebt": "20280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4127054000", "currentAccountsPayable": "43835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2408111000", "totalShareholderEquity": "1388892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "853032000", "totalCurrentLiabilities": "940398000", "otherNonCurrentLiabilities": "13573000", "totalNonCurrentLiabilities": "2645947000", "cashAndShortTermInvestments": "775712000", "commonStockSharesOutstanding": "329059301", "intangibleAssetsExcludingGoodwill": "944852000", "cashAndCashEquivalentsAtCarryingValue": "775712000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "405201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "307391000", "capitalExpenditures": "5437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94133000", "cashflowFromInvestment": "-5437000", "stockBasedCompensation": "34897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1091000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22753000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 1036715000, "cost_of_revenue": 185616000, "gross_profit": 851099000, "ebit": -128760000, "ebitda": -43713000, "pretax_income": -248474000, "tax_provision": 12513000, "net_income": -260987000, "net_income_to_common": -260987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372355000, "total_current_assets": 439315000, "total_assets": 4343114000, "short_term_debt": 20280000, "long_term_debt": 2380991000, "total_debt": 2401271000, "total_liabilities": 3435679000, "total_equity": 907435000, "shares_outstanding": 329059301, "goodwill_and_intangibles": 3650962000 }, "cash_flow": { "operating_cash_flow": -47521000, "capital_expenditure": 2306000, "free_cash_flow": -45215000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335209, "ticker_id": 3818, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-128760000", "ebitda": "-43713000", "netIncome": "-260987000", "grossProfit": "851099000", "depreciation": "None", "totalRevenue": "1036715000", "costOfRevenue": "185616000", "interestIncome": "2814000", "incomeBeforeTax": "-248474000", "interestExpense": "119714000", "operatingIncome": "-217421000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12513000", "reportedCurrency": "USD", "netInterestIncome": "-116900000", "nonInterestIncome": "None", "operatingExpenses": "1068520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85047000", "sellingGeneralAndAdministrative": "258116000", "netIncomeFromContinuingOperations": "-260987000" }, "balance": { "goodwill": "2686701000", "inventory": "None", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "4343114000", "longTermDebt": "2380991000", "shortTermDebt": "20280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "964261000", "reportedCurrency": "USD", "retainedEarnings": "-1907070000", "totalLiabilities": "3435679000", "otherCurrentAssets": "56404000", "totalCurrentAssets": "439315000", "currentLongTermDebt": "20280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3903799000", "currentAccountsPayable": "68383000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2401271000", "totalShareholderEquity": "907435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "766107000", "totalCurrentLiabilities": "870624000", "otherNonCurrentLiabilities": "10273000", "totalNonCurrentLiabilities": "2565055000", "cashAndShortTermInvestments": "372355000", "commonStockSharesOutstanding": "329059301", "intangibleAssetsExcludingGoodwill": "964261000", "cashAndCashEquivalentsAtCarryingValue": "372355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-260987000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-47521000", "capitalExpenditures": "2306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134153000", "cashflowFromInvestment": "-710000", "stockBasedCompensation": "21366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4966000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1036715000, "cost_of_revenue": 185616000, "gross_profit": 851099000, "research_and_development": null, "selling_general_admin": 258116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -128760000, "depreciation_amortisation": 85047000, "ebitda": -43713000, "interest_expense": 119714000, "interest_income": null, "other_non_operating": null, "pretax_income": -248474000, "tax_provision": 12513000, "effective_tax_rate": null, "net_income": -260987000, "net_income_continuing_ops": -260987000, "net_income_to_common": -260987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 372355000, "short_term_investments": null, "net_receivables": 10556000, "inventory": null, "other_current_assets": null, "total_current_assets": 439315000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 964261000, "goodwill_and_intangibles": 3650962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3903799000, "total_assets": 4343114000, "short_term_debt": 20280000, "accounts_payable": 68383000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 870624000, "long_term_debt": 2380991000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2565055000, "total_liabilities": 3435679000, "total_debt": 2401271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1907070000, "total_equity": 907435000, "shares_outstanding": 329059301, "operating_cash_flow": -47521000, "stock_based_compensation": 21366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134153000, "free_cash_flow": -45215000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-128760000", "ebitda": "-43713000", "netIncome": "-260987000", "grossProfit": "851099000", "depreciation": "None", "totalRevenue": "1036715000", "costOfRevenue": "185616000", "interestIncome": "2814000", "incomeBeforeTax": "-248474000", "interestExpense": "119714000", "operatingIncome": "-217421000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12513000", "reportedCurrency": "USD", "netInterestIncome": "-116900000", "nonInterestIncome": "None", "operatingExpenses": "1068520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85047000", "sellingGeneralAndAdministrative": "258116000", "netIncomeFromContinuingOperations": "-260987000" }, "balance": { "goodwill": "2686701000", "inventory": "None", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "4343114000", "longTermDebt": "2380991000", "shortTermDebt": "20280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "964261000", "reportedCurrency": "USD", "retainedEarnings": "-1907070000", "totalLiabilities": "3435679000", "otherCurrentAssets": "56404000", "totalCurrentAssets": "439315000", "currentLongTermDebt": "20280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3903799000", "currentAccountsPayable": "68383000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2401271000", "totalShareholderEquity": "907435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "766107000", "totalCurrentLiabilities": "870624000", "otherNonCurrentLiabilities": "10273000", "totalNonCurrentLiabilities": "2565055000", "cashAndShortTermInvestments": "372355000", "commonStockSharesOutstanding": "329059301", "intangibleAssetsExcludingGoodwill": "964261000", "cashAndCashEquivalentsAtCarryingValue": "372355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-260987000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-47521000", "capitalExpenditures": "2306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134153000", "cashflowFromInvestment": "-710000", "stockBasedCompensation": "21366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4966000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85047000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 672788000, "cost_of_revenue": 89020000, "gross_profit": 583768000, "ebit": -474903000, "ebitda": -251813000, "pretax_income": -610273000, "tax_provision": 19677000, "net_income": -629950000, "net_income_to_common": -629950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 554060000, "total_current_assets": 641524000, "total_assets": 4410876000, "short_term_debt": 20280000, "long_term_debt": 2416770000, "total_debt": 2437050000, "total_liabilities": 3274697000, "total_equity": 1136179000, "shares_outstanding": 329059301, "goodwill_and_intangibles": 3701586000 }, "cash_flow": { "operating_cash_flow": -136086000, "capital_expenditure": 3556000, "free_cash_flow": -132530000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335213, "ticker_id": 3818, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-474903000", "ebitda": "-251813000", "netIncome": "-629950000", "grossProfit": "583768000", "depreciation": "None", "totalRevenue": "672788000", "costOfRevenue": "89020000", "interestIncome": "165000", "incomeBeforeTax": "-610273000", "interestExpense": "135370000", "operatingIncome": "-383940000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "19677000", "reportedCurrency": "USD", "netInterestIncome": "-135205000", "nonInterestIncome": "None", "operatingExpenses": "967708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223090000", "sellingGeneralAndAdministrative": "371730000", "netIncomeFromContinuingOperations": "-629950000" }, "balance": { "goodwill": "2658776000", "inventory": "None", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "4410876000", "longTermDebt": "2416770000", "shortTermDebt": "20280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1042810000", "reportedCurrency": "USD", "retainedEarnings": "-1614543000", "totalLiabilities": "3274697000", "otherCurrentAssets": "54025000", "totalCurrentAssets": "641524000", "currentLongTermDebt": "20280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3769352000", "currentAccountsPayable": "49927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2437050000", "totalShareholderEquity": "1136179000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "620964000", "totalCurrentLiabilities": "716794000", "otherNonCurrentLiabilities": "82476000", "totalNonCurrentLiabilities": "2557903000", "cashAndShortTermInvestments": "554060000", "commonStockSharesOutstanding": "329059301", "intangibleAssetsExcludingGoodwill": "1042810000", "cashAndCashEquivalentsAtCarryingValue": "554060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-629950000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-136086000", "capitalExpenditures": "3556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126131000", "cashflowFromInvestment": "-49001000", "stockBasedCompensation": "112978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1756000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 672788000, "cost_of_revenue": 89020000, "gross_profit": 583768000, "research_and_development": null, "selling_general_admin": 371730000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -474903000, "depreciation_amortisation": 223090000, "ebitda": -251813000, "interest_expense": 135370000, "interest_income": null, "other_non_operating": null, "pretax_income": -610273000, "tax_provision": 19677000, "effective_tax_rate": null, "net_income": -629950000, "net_income_continuing_ops": -629950000, "net_income_to_common": -629950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 554060000, "short_term_investments": null, "net_receivables": 33439000, "inventory": null, "other_current_assets": null, "total_current_assets": 641524000, "net_ppe": null, "goodwill": 2658776000, "intangible_assets": 1042810000, "goodwill_and_intangibles": 3701586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3769352000, "total_assets": 4410876000, "short_term_debt": 20280000, "accounts_payable": 49927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 716794000, "long_term_debt": 2416770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2557903000, "total_liabilities": 3274697000, "total_debt": 2437050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1614543000, "total_equity": 1136179000, "shares_outstanding": 329059301, "operating_cash_flow": -136086000, "stock_based_compensation": 112978000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49001000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126131000, "free_cash_flow": -132530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-474903000", "ebitda": "-251813000", "netIncome": "-629950000", "grossProfit": "583768000", "depreciation": "None", "totalRevenue": "672788000", "costOfRevenue": "89020000", "interestIncome": "165000", "incomeBeforeTax": "-610273000", "interestExpense": "135370000", "operatingIncome": "-383940000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "19677000", "reportedCurrency": "USD", "netInterestIncome": "-135205000", "nonInterestIncome": "None", "operatingExpenses": "967708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223090000", "sellingGeneralAndAdministrative": "371730000", "netIncomeFromContinuingOperations": "-629950000" }, "balance": { "goodwill": "2658776000", "inventory": "None", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "4410876000", "longTermDebt": "2416770000", "shortTermDebt": "20280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1042810000", "reportedCurrency": "USD", "retainedEarnings": "-1614543000", "totalLiabilities": "3274697000", "otherCurrentAssets": "54025000", "totalCurrentAssets": "641524000", "currentLongTermDebt": "20280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3769352000", "currentAccountsPayable": "49927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2437050000", "totalShareholderEquity": "1136179000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "620964000", "totalCurrentLiabilities": "716794000", "otherNonCurrentLiabilities": "82476000", "totalNonCurrentLiabilities": "2557903000", "cashAndShortTermInvestments": "554060000", "commonStockSharesOutstanding": "329059301", "intangibleAssetsExcludingGoodwill": "1042810000", "cashAndCashEquivalentsAtCarryingValue": "554060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-629950000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-136086000", "capitalExpenditures": "3556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126131000", "cashflowFromInvestment": "-49001000", "stockBasedCompensation": "112978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1756000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223090000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 35641000, "cost_of_revenue": 227025000, "gross_profit": -191384000, "ebit": -810387000, "ebitda": -617562000, "pretax_income": -886293000, "tax_provision": 24418000, "net_income": -910711000, "net_income_to_common": -910711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 673083000, "total_current_assets": 749413000, "total_assets": 4855923000, "short_term_debt": 20300000, "long_term_debt": null, "total_debt": 20300000, "total_liabilities": 3377907000, "total_equity": 1478016000, "shares_outstanding": 367814523, "goodwill_and_intangibles": 3983043000 }, "cash_flow": { "operating_cash_flow": -252414000, "capital_expenditure": 1054000, "free_cash_flow": -251360000, "dividends_paid": 133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335214, "ticker_id": 3818, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-810387000", "ebitda": "-617562000", "netIncome": "-910711000", "grossProfit": "-191384000", "depreciation": "None", "totalRevenue": "35641000", "costOfRevenue": "227025000", "interestIncome": "None", "incomeBeforeTax": "-886293000", "interestExpense": "75906000", "operatingIncome": "-528796000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "24418000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "337412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192825000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2660670000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "4855923000", "longTermDebt": "None", "shortTermDebt": "20300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1322373000", "reportedCurrency": "None", "retainedEarnings": "-984593000", "totalLiabilities": "3377907000", "otherCurrentAssets": "46509000", "totalCurrentAssets": "749413000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4106510000", "currentAccountsPayable": "49196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2484290000", "totalShareholderEquity": "1478016000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "600722000", "totalCurrentLiabilities": "688557000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2689350000", "cashAndShortTermInvestments": "673083000", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "1322373000", "cashAndCashEquivalentsAtCarryingValue": "673083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-910711000", "profitLoss": "None", "dividendPayout": "133000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-252414000", "capitalExpenditures": "1054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4712881000", "cashflowFromInvestment": "-4056306000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35641000, "cost_of_revenue": 227025000, "gross_profit": -191384000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -810387000, "depreciation_amortisation": 192825000, "ebitda": -617562000, "interest_expense": 75906000, "interest_income": null, "other_non_operating": null, "pretax_income": -886293000, "tax_provision": 24418000, "effective_tax_rate": null, "net_income": -910711000, "net_income_continuing_ops": null, "net_income_to_common": -910711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 673083000, "short_term_investments": null, "net_receivables": 29821000, "inventory": null, "other_current_assets": null, "total_current_assets": 749413000, "net_ppe": null, "goodwill": 2660670000, "intangible_assets": 1322373000, "goodwill_and_intangibles": 3983043000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4106510000, "total_assets": 4855923000, "short_term_debt": 20300000, "accounts_payable": 49196000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 688557000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2689350000, "total_liabilities": 3377907000, "total_debt": 20300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -984593000, "total_equity": 1478016000, "shares_outstanding": 367814523, "operating_cash_flow": -252414000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1054000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4056306000, "dividends_paid": 133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4712881000, "free_cash_flow": -251360000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-810387000", "ebitda": "-617562000", "netIncome": "-910711000", "grossProfit": "-191384000", "depreciation": "None", "totalRevenue": "35641000", "costOfRevenue": "227025000", "interestIncome": "None", "incomeBeforeTax": "-886293000", "interestExpense": "75906000", "operatingIncome": "-528796000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "24418000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "337412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192825000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2660670000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "4855923000", "longTermDebt": "None", "shortTermDebt": "20300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1322373000", "reportedCurrency": "None", "retainedEarnings": "-984593000", "totalLiabilities": "3377907000", "otherCurrentAssets": "46509000", "totalCurrentAssets": "749413000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4106510000", "currentAccountsPayable": "49196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2484290000", "totalShareholderEquity": "1478016000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "600722000", "totalCurrentLiabilities": "688557000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2689350000", "cashAndShortTermInvestments": "673083000", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "1322373000", "cashAndCashEquivalentsAtCarryingValue": "673083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-910711000", "profitLoss": "None", "dividendPayout": "133000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-252414000", "capitalExpenditures": "1054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4712881000", "cashflowFromInvestment": "-4056306000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192825000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 211634000, "cost_of_revenue": 47658000, "gross_profit": 163976000, "ebit": -48891000, "ebitda": -48528000, "pretax_income": -52633000, "tax_provision": 9193000, "net_income": -61826000, "net_income_to_common": -61826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270506000, "total_current_assets": 281900000, "total_assets": 321928000, "short_term_debt": 23359000, "long_term_debt": null, "total_debt": 23359000, "total_liabilities": 287720000, "total_equity": 34208000, "shares_outstanding": 367814523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -144008000, "capital_expenditure": 1240000, "free_cash_flow": -142768000, "dividends_paid": 5190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335215, "ticker_id": 3818, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48891000", "ebitda": "-48528000", "netIncome": "-61826000", "grossProfit": "163976000", "depreciation": "None", "totalRevenue": "211634000", "costOfRevenue": "47658000", "interestIncome": "None", "incomeBeforeTax": "-52633000", "interestExpense": "3742000", "operatingIncome": "-22118000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9193000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "186094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "321928000", "longTermDebt": "None", "shortTermDebt": "23359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-73882000", "totalLiabilities": "287720000", "otherCurrentAssets": "8450000", "totalCurrentAssets": "281900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40028000", "currentAccountsPayable": "531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23359000", "totalShareholderEquity": "34208000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227858000", "totalCurrentLiabilities": "251748000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35972000", "cashAndShortTermInvestments": "270506000", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "270506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61826000", "profitLoss": "None", "dividendPayout": "5190000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-144008000", "capitalExpenditures": "1240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12911000", "cashflowFromInvestment": "-1240000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211634000, "cost_of_revenue": 47658000, "gross_profit": 163976000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48891000, "depreciation_amortisation": 363000, "ebitda": -48528000, "interest_expense": 3742000, "interest_income": null, "other_non_operating": null, "pretax_income": -52633000, "tax_provision": 9193000, "effective_tax_rate": null, "net_income": -61826000, "net_income_continuing_ops": null, "net_income_to_common": -61826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270506000, "short_term_investments": null, "net_receivables": 2944000, "inventory": null, "other_current_assets": null, "total_current_assets": 281900000, "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": 40028000, "total_assets": 321928000, "short_term_debt": 23359000, "accounts_payable": 531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251748000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35972000, "total_liabilities": 287720000, "total_debt": 23359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -73882000, "total_equity": 34208000, "shares_outstanding": 367814523, "operating_cash_flow": -144008000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1240000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1240000, "dividends_paid": 5190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12911000, "free_cash_flow": -142768000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48891000", "ebitda": "-48528000", "netIncome": "-61826000", "grossProfit": "163976000", "depreciation": "None", "totalRevenue": "211634000", "costOfRevenue": "47658000", "interestIncome": "None", "incomeBeforeTax": "-52633000", "interestExpense": "3742000", "operatingIncome": "-22118000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9193000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "186094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "321928000", "longTermDebt": "None", "shortTermDebt": "23359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-73882000", "totalLiabilities": "287720000", "otherCurrentAssets": "8450000", "totalCurrentAssets": "281900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40028000", "currentAccountsPayable": "531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23359000", "totalShareholderEquity": "34208000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227858000", "totalCurrentLiabilities": "251748000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35972000", "cashAndShortTermInvestments": "270506000", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "270506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61826000", "profitLoss": "None", "dividendPayout": "5190000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-144008000", "capitalExpenditures": "1240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12911000", "cashflowFromInvestment": "-1240000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 446045000, "cost_of_revenue": 73708000, "gross_profit": 372337000, "ebit": 40785000, "ebitda": 48678000, "pretax_income": 45214000, "tax_provision": -2831000, "net_income": 48045000, "net_income_to_common": 48045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1526237000, "total_current_assets": 1622696000, "total_assets": 5353641000, "short_term_debt": null, "long_term_debt": 1496227000, "total_debt": 1496227000, "total_liabilities": 3335698000, "total_equity": 2017943000, "shares_outstanding": 378309298, "goodwill_and_intangibles": 4481519000 }, "cash_flow": { "operating_cash_flow": 298416000, "capital_expenditure": 169000, "free_cash_flow": 298585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335192, "ticker_id": 3818, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40785000", "ebitda": "48678000", "netIncome": "48045000", "grossProfit": "372337000", "depreciation": "None", "totalRevenue": "446045000", "costOfRevenue": "73708000", "interestIncome": "10526000", "incomeBeforeTax": "45214000", "interestExpense": "17268000", "operatingIncome": "40785000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2831000", "reportedCurrency": "USD", "netInterestIncome": "-6742000", "nonInterestIncome": "None", "operatingExpenses": "331552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7893000", "sellingGeneralAndAdministrative": "331552000", "netIncomeFromContinuingOperations": "48045000" }, "balance": { "goodwill": "3584110000", "inventory": "8819000", "commonStock": "374000", "currentDebt": "None", "investments": "None", "totalAssets": "5353641000", "longTermDebt": "1496227000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "897409000", "reportedCurrency": "USD", "retainedEarnings": "-3362558000", "totalLiabilities": "3335698000", "otherCurrentAssets": "78025000", "totalCurrentAssets": "1622696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730944999", "currentAccountsPayable": "63966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1496227000", "totalShareholderEquity": "2017943000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1408299000", "totalCurrentLiabilities": "1472265000", "otherNonCurrentLiabilities": "42729000", "totalNonCurrentLiabilities": "1863432999", "cashAndShortTermInvestments": "1526237000", "commonStockSharesOutstanding": "378309298", "intangibleAssetsExcludingGoodwill": "897409000", "cashAndCashEquivalentsAtCarryingValue": "1526237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32537000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "409000", "operatingCashflow": "298416000", "capitalExpenditures": "169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4631000", "cashflowFromInvestment": "-7842000", "stockBasedCompensation": "31006000", "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": "7893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 446045000, "cost_of_revenue": 73708000, "gross_profit": 372337000, "research_and_development": null, "selling_general_admin": 331552000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40785000, "depreciation_amortisation": 7893000, "ebitda": 48678000, "interest_expense": 17268000, "interest_income": null, "other_non_operating": null, "pretax_income": 45214000, "tax_provision": -2831000, "effective_tax_rate": null, "net_income": 48045000, "net_income_continuing_ops": 48045000, "net_income_to_common": 48045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1526237000, "short_term_investments": null, "net_receivables": 9615000, "inventory": 8819000, "other_current_assets": null, "total_current_assets": 1622696000, "net_ppe": null, "goodwill": 3584110000, "intangible_assets": 897409000, "goodwill_and_intangibles": 4481519000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3730944999, "total_assets": 5353641000, "short_term_debt": null, "accounts_payable": 63966000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1472265000, "long_term_debt": 1496227000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1863432999, "total_liabilities": 3335698000, "total_debt": 1496227000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3362558000, "total_equity": 2017943000, "shares_outstanding": 378309298, "operating_cash_flow": 298416000, "stock_based_compensation": 31006000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4631000, "free_cash_flow": 298585000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40785000", "ebitda": "48678000", "netIncome": "48045000", "grossProfit": "372337000", "depreciation": "None", "totalRevenue": "446045000", "costOfRevenue": "73708000", "interestIncome": "10526000", "incomeBeforeTax": "45214000", "interestExpense": "17268000", "operatingIncome": "40785000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2831000", "reportedCurrency": "USD", "netInterestIncome": "-6742000", "nonInterestIncome": "None", "operatingExpenses": "331552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7893000", "sellingGeneralAndAdministrative": "331552000", "netIncomeFromContinuingOperations": "48045000" }, "balance": { "goodwill": "3584110000", "inventory": "8819000", "commonStock": "374000", "currentDebt": "None", "investments": "None", "totalAssets": "5353641000", "longTermDebt": "1496227000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "897409000", "reportedCurrency": "USD", "retainedEarnings": "-3362558000", "totalLiabilities": "3335698000", "otherCurrentAssets": "78025000", "totalCurrentAssets": "1622696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730944999", "currentAccountsPayable": "63966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1496227000", "totalShareholderEquity": "2017943000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1408299000", "totalCurrentLiabilities": "1472265000", "otherNonCurrentLiabilities": "42729000", "totalNonCurrentLiabilities": "1863432999", "cashAndShortTermInvestments": "1526237000", "commonStockSharesOutstanding": "378309298", "intangibleAssetsExcludingGoodwill": "897409000", "cashAndCashEquivalentsAtCarryingValue": "1526237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32537000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "409000", "operatingCashflow": "298416000", "capitalExpenditures": "169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4631000", "cashflowFromInvestment": "-7842000", "stockBasedCompensation": "31006000", "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": "7893000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 449173000, "cost_of_revenue": 82319000, "gross_profit": 366854000, "ebit": -13084000, "ebitda": -6647000, "pretax_income": -42391000, "tax_provision": 492922000, "net_income": -535313000, "net_income_to_common": -535313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1241587000, "total_current_assets": 1295648000, "total_assets": 5054053000, "short_term_debt": null, "long_term_debt": 1506957000, "total_debt": 1506957000, "total_liabilities": 3112438000, "total_equity": 1941615000, "shares_outstanding": 346070641, "goodwill_and_intangibles": 3589744000 }, "cash_flow": { "operating_cash_flow": 11133000, "capital_expenditure": 223000, "free_cash_flow": 11356000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335193, "ticker_id": 3818, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13084000", "ebitda": "-6647000", "netIncome": "-535313000", "grossProfit": "366854000", "depreciation": "None", "totalRevenue": "449173000", "costOfRevenue": "82319000", "interestIncome": "10833000", "incomeBeforeTax": "-42391000", "interestExpense": "18370000", "operatingIncome": "-13084000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "492922000", "reportedCurrency": "USD", "netInterestIncome": "-7537000", "nonInterestIncome": "None", "operatingExpenses": "379938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6437000", "sellingGeneralAndAdministrative": "379938000", "netIncomeFromContinuingOperations": "-535313000" }, "balance": { "goodwill": "2686701000", "inventory": "9228000", "commonStock": "346000", "currentDebt": "None", "investments": "None", "totalAssets": "5054053000", "longTermDebt": "1506957000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "903043000", "reportedCurrency": "USD", "retainedEarnings": "-3410603000", "totalLiabilities": "3112438000", "otherCurrentAssets": "37924000", "totalCurrentAssets": "1295648000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3758404999", "currentAccountsPayable": "71087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1506957000", "totalShareholderEquity": "1941615000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1180197000", "totalCurrentLiabilities": "1251284000", "otherNonCurrentLiabilities": "39130000", "totalNonCurrentLiabilities": "1861154000", "cashAndShortTermInvestments": "1241587000", "commonStockSharesOutstanding": "346070641", "intangibleAssetsExcludingGoodwill": "903043000", "cashAndCashEquivalentsAtCarryingValue": "1241587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-549259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13385000", "operatingCashflow": "11133000", "capitalExpenditures": "223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152750000", "cashflowFromInvestment": "-9170000", "stockBasedCompensation": "34889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 449173000, "cost_of_revenue": 82319000, "gross_profit": 366854000, "research_and_development": null, "selling_general_admin": 379938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13084000, "depreciation_amortisation": 6437000, "ebitda": -6647000, "interest_expense": 18370000, "interest_income": null, "other_non_operating": null, "pretax_income": -42391000, "tax_provision": 492922000, "effective_tax_rate": null, "net_income": -535313000, "net_income_continuing_ops": -535313000, "net_income_to_common": -535313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1241587000, "short_term_investments": null, "net_receivables": 6909000, "inventory": 9228000, "other_current_assets": null, "total_current_assets": 1295648000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 903043000, "goodwill_and_intangibles": 3589744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3758404999, "total_assets": 5054053000, "short_term_debt": null, "accounts_payable": 71087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1251284000, "long_term_debt": 1506957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1861154000, "total_liabilities": 3112438000, "total_debt": 1506957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3410603000, "total_equity": 1941615000, "shares_outstanding": 346070641, "operating_cash_flow": 11133000, "stock_based_compensation": 34889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152750000, "free_cash_flow": 11356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13084000", "ebitda": "-6647000", "netIncome": "-535313000", "grossProfit": "366854000", "depreciation": "None", "totalRevenue": "449173000", "costOfRevenue": "82319000", "interestIncome": "10833000", "incomeBeforeTax": "-42391000", "interestExpense": "18370000", "operatingIncome": "-13084000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "492922000", "reportedCurrency": "USD", "netInterestIncome": "-7537000", "nonInterestIncome": "None", "operatingExpenses": "379938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6437000", "sellingGeneralAndAdministrative": "379938000", "netIncomeFromContinuingOperations": "-535313000" }, "balance": { "goodwill": "2686701000", "inventory": "9228000", "commonStock": "346000", "currentDebt": "None", "investments": "None", "totalAssets": "5054053000", "longTermDebt": "1506957000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "903043000", "reportedCurrency": "USD", "retainedEarnings": "-3410603000", "totalLiabilities": "3112438000", "otherCurrentAssets": "37924000", "totalCurrentAssets": "1295648000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3758404999", "currentAccountsPayable": "71087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1506957000", "totalShareholderEquity": "1941615000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1180197000", "totalCurrentLiabilities": "1251284000", "otherNonCurrentLiabilities": "39130000", "totalNonCurrentLiabilities": "1861154000", "cashAndShortTermInvestments": "1241587000", "commonStockSharesOutstanding": "346070641", "intangibleAssetsExcludingGoodwill": "903043000", "cashAndCashEquivalentsAtCarryingValue": "1241587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-549259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13385000", "operatingCashflow": "11133000", "capitalExpenditures": "223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152750000", "cashflowFromInvestment": "-9170000", "stockBasedCompensation": "34889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6437000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 468113000, "cost_of_revenue": 106925000, "gross_profit": 361188000, "ebit": -1365489000, "ebitda": -1359078000, "pretax_income": -1400849000, "tax_provision": -106240000, "net_income": -1294609000, "net_income_to_common": -1294609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1392810000, "total_current_assets": 1440092000, "total_assets": 5600780000, "short_term_debt": null, "long_term_debt": 1652858000, "total_debt": 1652858000, "total_liabilities": 3149822000, "total_equity": 2450958000, "shares_outstanding": 345487388, "goodwill_and_intangibles": 3595216000 }, "cash_flow": { "operating_cash_flow": 3795000, "capital_expenditure": 372000, "free_cash_flow": 4167000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335195, "ticker_id": 3818, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1365489000", "ebitda": "-1359078000", "netIncome": "-1294609000", "grossProfit": "361188000", "depreciation": "None", "totalRevenue": "468113000", "costOfRevenue": "106925000", "interestIncome": "12912000", "incomeBeforeTax": "-1400849000", "interestExpense": "35360000", "operatingIncome": "-1338681000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-106240000", "reportedCurrency": "USD", "netInterestIncome": "-22448000", "nonInterestIncome": "None", "operatingExpenses": "1699869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6411000", "sellingGeneralAndAdministrative": "1706869000", "netIncomeFromContinuingOperations": "-1294609000" }, "balance": { "goodwill": "2686701000", "inventory": "2004000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "5600780000", "longTermDebt": "1652858000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "908515000", "reportedCurrency": "USD", "retainedEarnings": "-2875290000", "totalLiabilities": "3149822000", "otherCurrentAssets": "32763000", "totalCurrentAssets": "1440092000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4160688000", "currentAccountsPayable": "66924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1652858000", "totalShareholderEquity": "2450958000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1188903000", "totalCurrentLiabilities": "1266300000", "otherNonCurrentLiabilities": "41476000", "totalNonCurrentLiabilities": "1883522000", "cashAndShortTermInvestments": "1392810000", "commonStockSharesOutstanding": "345487388", "intangibleAssetsExcludingGoodwill": "908515000", "cashAndCashEquivalentsAtCarryingValue": "1392810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1294609000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "6559000", "operatingCashflow": "3795000", "capitalExpenditures": "372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156622000", "cashflowFromInvestment": "-8395000", "stockBasedCompensation": "1405248000", "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": "6411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468113000, "cost_of_revenue": 106925000, "gross_profit": 361188000, "research_and_development": null, "selling_general_admin": 1706869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1365489000, "depreciation_amortisation": 6411000, "ebitda": -1359078000, "interest_expense": 35360000, "interest_income": null, "other_non_operating": null, "pretax_income": -1400849000, "tax_provision": -106240000, "effective_tax_rate": null, "net_income": -1294609000, "net_income_continuing_ops": -1294609000, "net_income_to_common": -1294609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1392810000, "short_term_investments": null, "net_receivables": 12515000, "inventory": 2004000, "other_current_assets": null, "total_current_assets": 1440092000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 908515000, "goodwill_and_intangibles": 3595216000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4160688000, "total_assets": 5600780000, "short_term_debt": null, "accounts_payable": 66924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1266300000, "long_term_debt": 1652858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1883522000, "total_liabilities": 3149822000, "total_debt": 1652858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2875290000, "total_equity": 2450958000, "shares_outstanding": 345487388, "operating_cash_flow": 3795000, "stock_based_compensation": 1405248000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 372000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 156622000, "free_cash_flow": 4167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1365489000", "ebitda": "-1359078000", "netIncome": "-1294609000", "grossProfit": "361188000", "depreciation": "None", "totalRevenue": "468113000", "costOfRevenue": "106925000", "interestIncome": "12912000", "incomeBeforeTax": "-1400849000", "interestExpense": "35360000", "operatingIncome": "-1338681000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-106240000", "reportedCurrency": "USD", "netInterestIncome": "-22448000", "nonInterestIncome": "None", "operatingExpenses": "1699869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6411000", "sellingGeneralAndAdministrative": "1706869000", "netIncomeFromContinuingOperations": "-1294609000" }, "balance": { "goodwill": "2686701000", "inventory": "2004000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "5600780000", "longTermDebt": "1652858000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "908515000", "reportedCurrency": "USD", "retainedEarnings": "-2875290000", "totalLiabilities": "3149822000", "otherCurrentAssets": "32763000", "totalCurrentAssets": "1440092000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4160688000", "currentAccountsPayable": "66924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1652858000", "totalShareholderEquity": "2450958000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1188903000", "totalCurrentLiabilities": "1266300000", "otherNonCurrentLiabilities": "41476000", "totalNonCurrentLiabilities": "1883522000", "cashAndShortTermInvestments": "1392810000", "commonStockSharesOutstanding": "345487388", "intangibleAssetsExcludingGoodwill": "908515000", "cashAndCashEquivalentsAtCarryingValue": "1392810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1294609000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "6559000", "operatingCashflow": "3795000", "capitalExpenditures": "372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156622000", "cashflowFromInvestment": "-8395000", "stockBasedCompensation": "1405248000", "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": "6411000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 430295000, "cost_of_revenue": 75132000, "gross_profit": 355163000, "ebit": -27555000, "ebitda": -21143000, "pretax_income": -71423000, "tax_provision": -17594000, "net_income": -53829000, "net_income_to_common": -53829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1242010000, "total_current_assets": 1303016000, "total_assets": 5361895000, "short_term_debt": 19526000, "long_term_debt": 2364419000, "total_debt": 2383945000, "total_liabilities": 3983106000, "total_equity": 1378789000, "shares_outstanding": 367813283, "goodwill_and_intangibles": 3600777000 }, "cash_flow": { "operating_cash_flow": 19320000, "capital_expenditure": 9604000, "free_cash_flow": 28924000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335196, "ticker_id": 3818, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27555000", "ebitda": "-21143000", "netIncome": "-53829000", "grossProfit": "355163000", "depreciation": "None", "totalRevenue": "430295000", "costOfRevenue": "75132000", "interestIncome": "10365000", "incomeBeforeTax": "-71423000", "interestExpense": "43868000", "operatingIncome": "25056000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-17594000", "reportedCurrency": "USD", "netInterestIncome": "-33503000", "nonInterestIncome": "None", "operatingExpenses": "330107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6412000", "sellingGeneralAndAdministrative": "74529000", "netIncomeFromContinuingOperations": "-53829000" }, "balance": { "goodwill": "2686701000", "inventory": "9254000", "commonStock": "23604000", "currentDebt": "None", "investments": "None", "totalAssets": "5361895000", "longTermDebt": "2364419000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "914076000", "reportedCurrency": "USD", "retainedEarnings": "-1580681000", "totalLiabilities": "3983106000", "otherCurrentAssets": "33434000", "totalCurrentAssets": "1303016000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4058879000", "currentAccountsPayable": "99478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2383945000", "totalShareholderEquity": "1378789000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1126624000", "totalCurrentLiabilities": "1293743000", "otherNonCurrentLiabilities": "56368000", "totalNonCurrentLiabilities": "2689363000", "cashAndShortTermInvestments": "1242010000", "commonStockSharesOutstanding": "367813283", "intangibleAssetsExcludingGoodwill": "914076000", "cashAndCashEquivalentsAtCarryingValue": "1242010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3910000", "operatingCashflow": "19320000", "capitalExpenditures": "9604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73769000", "cashflowFromInvestment": "-9604000", "stockBasedCompensation": "2037000", "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": "6412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430295000, "cost_of_revenue": 75132000, "gross_profit": 355163000, "research_and_development": null, "selling_general_admin": 74529000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27555000, "depreciation_amortisation": 6412000, "ebitda": -21143000, "interest_expense": 43868000, "interest_income": null, "other_non_operating": null, "pretax_income": -71423000, "tax_provision": -17594000, "effective_tax_rate": null, "net_income": -53829000, "net_income_continuing_ops": -53829000, "net_income_to_common": -53829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1242010000, "short_term_investments": null, "net_receivables": 18318000, "inventory": 9254000, "other_current_assets": null, "total_current_assets": 1303016000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 914076000, "goodwill_and_intangibles": 3600777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4058879000, "total_assets": 5361895000, "short_term_debt": 19526000, "accounts_payable": 99478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1293743000, "long_term_debt": 2364419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2689363000, "total_liabilities": 3983106000, "total_debt": 2383945000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1580681000, "total_equity": 1378789000, "shares_outstanding": 367813283, "operating_cash_flow": 19320000, "stock_based_compensation": 2037000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9604000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73769000, "free_cash_flow": 28924000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27555000", "ebitda": "-21143000", "netIncome": "-53829000", "grossProfit": "355163000", "depreciation": "None", "totalRevenue": "430295000", "costOfRevenue": "75132000", "interestIncome": "10365000", "incomeBeforeTax": "-71423000", "interestExpense": "43868000", "operatingIncome": "25056000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-17594000", "reportedCurrency": "USD", "netInterestIncome": "-33503000", "nonInterestIncome": "None", "operatingExpenses": "330107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6412000", "sellingGeneralAndAdministrative": "74529000", "netIncomeFromContinuingOperations": "-53829000" }, "balance": { "goodwill": "2686701000", "inventory": "9254000", "commonStock": "23604000", "currentDebt": "None", "investments": "None", "totalAssets": "5361895000", "longTermDebt": "2364419000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "914076000", "reportedCurrency": "USD", "retainedEarnings": "-1580681000", "totalLiabilities": "3983106000", "otherCurrentAssets": "33434000", "totalCurrentAssets": "1303016000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4058879000", "currentAccountsPayable": "99478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2383945000", "totalShareholderEquity": "1378789000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1126624000", "totalCurrentLiabilities": "1293743000", "otherNonCurrentLiabilities": "56368000", "totalNonCurrentLiabilities": "2689363000", "cashAndShortTermInvestments": "1242010000", "commonStockSharesOutstanding": "367813283", "intangibleAssetsExcludingGoodwill": "914076000", "cashAndCashEquivalentsAtCarryingValue": "1242010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3910000", "operatingCashflow": "19320000", "capitalExpenditures": "9604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73769000", "cashflowFromInvestment": "-9604000", "stockBasedCompensation": "2037000", "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": "6412000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 397607000, "cost_of_revenue": 62456000, "gross_profit": 335151000, "ebit": 11760000, "ebitda": 18104000, "pretax_income": -30677000, "tax_provision": -8494000, "net_income": -22183000, "net_income_to_common": -22183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1150071000, "total_current_assets": 1209944000, "total_assets": 5253543000, "short_term_debt": 19526000, "long_term_debt": 2327035000, "total_debt": 2346561000, "total_liabilities": 3893116000, "total_equity": 1360427000, "shares_outstanding": 367813283, "goodwill_and_intangibles": 3606084000 }, "cash_flow": { "operating_cash_flow": 158321000, "capital_expenditure": 7211000, "free_cash_flow": 165532000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335197, "ticker_id": 3818, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11760000", "ebitda": "18104000", "netIncome": "-22183000", "grossProfit": "335151000", "depreciation": "None", "totalRevenue": "397607000", "costOfRevenue": "62456000", "interestIncome": "8302000", "incomeBeforeTax": "-30677000", "interestExpense": "42437000", "operatingIncome": "26838000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-8494000", "reportedCurrency": "USD", "netInterestIncome": "-34135000", "nonInterestIncome": "None", "operatingExpenses": "308313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6344000", "sellingGeneralAndAdministrative": "70899000", "netIncomeFromContinuingOperations": "-22183000" }, "balance": { "goodwill": "2686701000", "inventory": "15131000", "commonStock": "22319000", "currentDebt": "None", "investments": "None", "totalAssets": "5253543000", "longTermDebt": "2327035000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "919383000", "reportedCurrency": "USD", "retainedEarnings": "-1526852000", "totalLiabilities": "3893116000", "otherCurrentAssets": "33281000", "totalCurrentAssets": "1209944000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4043599000", "currentAccountsPayable": "39728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2346561000", "totalShareholderEquity": "1360427000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1144826000", "totalCurrentLiabilities": "1262631000", "otherNonCurrentLiabilities": "57774000", "totalNonCurrentLiabilities": "2630485000", "cashAndShortTermInvestments": "1150071000", "commonStockSharesOutstanding": "367813283", "intangibleAssetsExcludingGoodwill": "919383000", "cashAndCashEquivalentsAtCarryingValue": "1150071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3167000", "operatingCashflow": "158321000", "capitalExpenditures": "7211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5849000", "cashflowFromInvestment": "-7211000", "stockBasedCompensation": "5494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397607000, "cost_of_revenue": 62456000, "gross_profit": 335151000, "research_and_development": null, "selling_general_admin": 70899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11760000, "depreciation_amortisation": 6344000, "ebitda": 18104000, "interest_expense": 42437000, "interest_income": null, "other_non_operating": null, "pretax_income": -30677000, "tax_provision": -8494000, "effective_tax_rate": null, "net_income": -22183000, "net_income_continuing_ops": -22183000, "net_income_to_common": -22183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1150071000, "short_term_investments": null, "net_receivables": 11461000, "inventory": 15131000, "other_current_assets": null, "total_current_assets": 1209944000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 919383000, "goodwill_and_intangibles": 3606084000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4043599000, "total_assets": 5253543000, "short_term_debt": 19526000, "accounts_payable": 39728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1262631000, "long_term_debt": 2327035000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2630485000, "total_liabilities": 3893116000, "total_debt": 2346561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1526852000, "total_equity": 1360427000, "shares_outstanding": 367813283, "operating_cash_flow": 158321000, "stock_based_compensation": 5494000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5849000, "free_cash_flow": 165532000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11760000", "ebitda": "18104000", "netIncome": "-22183000", "grossProfit": "335151000", "depreciation": "None", "totalRevenue": "397607000", "costOfRevenue": "62456000", "interestIncome": "8302000", "incomeBeforeTax": "-30677000", "interestExpense": "42437000", "operatingIncome": "26838000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-8494000", "reportedCurrency": "USD", "netInterestIncome": "-34135000", "nonInterestIncome": "None", "operatingExpenses": "308313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6344000", "sellingGeneralAndAdministrative": "70899000", "netIncomeFromContinuingOperations": "-22183000" }, "balance": { "goodwill": "2686701000", "inventory": "15131000", "commonStock": "22319000", "currentDebt": "None", "investments": "None", "totalAssets": "5253543000", "longTermDebt": "2327035000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "919383000", "reportedCurrency": "USD", "retainedEarnings": "-1526852000", "totalLiabilities": "3893116000", "otherCurrentAssets": "33281000", "totalCurrentAssets": "1209944000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4043599000", "currentAccountsPayable": "39728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2346561000", "totalShareholderEquity": "1360427000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1144826000", "totalCurrentLiabilities": "1262631000", "otherNonCurrentLiabilities": "57774000", "totalNonCurrentLiabilities": "2630485000", "cashAndShortTermInvestments": "1150071000", "commonStockSharesOutstanding": "367813283", "intangibleAssetsExcludingGoodwill": "919383000", "cashAndCashEquivalentsAtCarryingValue": "1150071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3167000", "operatingCashflow": "158321000", "capitalExpenditures": "7211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5849000", "cashflowFromInvestment": "-7211000", "stockBasedCompensation": "5494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6344000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 533414999, "cost_of_revenue": 134576000, "gross_profit": 398839000, "ebit": 129868000, "ebitda": 136261000, "pretax_income": 84659000, "tax_provision": 30469000, "net_income": 54190000, "net_income_to_common": 54190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1001277000, "total_current_assets": 1051355000, "total_assets": 5441151000, "short_term_debt": 19526000, "long_term_debt": 2311981000, "total_debt": 2331507000, "total_liabilities": 4063409000, "total_equity": 1377742000, "shares_outstanding": 367814523, "goodwill_and_intangibles": 3611356000 }, "cash_flow": { "operating_cash_flow": -149448000, "capital_expenditure": 1177000, "free_cash_flow": -148271000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335198, "ticker_id": 3818, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129868000", "ebitda": "136261000", "netIncome": "54190000", "grossProfit": "398839000", "depreciation": "None", "totalRevenue": "533414999", "costOfRevenue": "134576000", "interestIncome": "9832000", "incomeBeforeTax": "84659000", "interestExpense": "45209000", "operatingIncome": "93781000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30469000", "reportedCurrency": "USD", "netInterestIncome": "-35377000", "nonInterestIncome": "None", "operatingExpenses": "305058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6393000", "sellingGeneralAndAdministrative": "310910000", "netIncomeFromContinuingOperations": "54190000" }, "balance": { "goodwill": "2686701000", "inventory": "16145000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "5441151000", "longTermDebt": "2311981000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "924655000", "reportedCurrency": "USD", "retainedEarnings": "-1504669000", "totalLiabilities": "4063409000", "otherCurrentAssets": "22893000", "totalCurrentAssets": "1051355000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4389796000", "currentAccountsPayable": "112633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2404894000", "totalShareholderEquity": "1377742000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "961425000", "totalCurrentLiabilities": "1108046000", "otherNonCurrentLiabilities": "44741000", "totalNonCurrentLiabilities": "2955363000", "cashAndShortTermInvestments": "1001277000", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "924655000", "cashAndCashEquivalentsAtCarryingValue": "1001277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54190000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3670000", "operatingCashflow": "-149448000", "capitalExpenditures": "1177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8214000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3381000", "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": "6393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 533414999, "cost_of_revenue": 134576000, "gross_profit": 398839000, "research_and_development": null, "selling_general_admin": 310910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129868000, "depreciation_amortisation": 6393000, "ebitda": 136261000, "interest_expense": 45209000, "interest_income": null, "other_non_operating": null, "pretax_income": 84659000, "tax_provision": 30469000, "effective_tax_rate": null, "net_income": 54190000, "net_income_continuing_ops": 54190000, "net_income_to_common": 54190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1001277000, "short_term_investments": null, "net_receivables": 11040000, "inventory": 16145000, "other_current_assets": null, "total_current_assets": 1051355000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 924655000, "goodwill_and_intangibles": 3611356000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4389796000, "total_assets": 5441151000, "short_term_debt": 19526000, "accounts_payable": 112633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1108046000, "long_term_debt": 2311981000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2955363000, "total_liabilities": 4063409000, "total_debt": 2331507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1504669000, "total_equity": 1377742000, "shares_outstanding": 367814523, "operating_cash_flow": -149448000, "stock_based_compensation": 3381000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1177000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8214000, "free_cash_flow": -148271000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129868000", "ebitda": "136261000", "netIncome": "54190000", "grossProfit": "398839000", "depreciation": "None", "totalRevenue": "533414999", "costOfRevenue": "134576000", "interestIncome": "9832000", "incomeBeforeTax": "84659000", "interestExpense": "45209000", "operatingIncome": "93781000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30469000", "reportedCurrency": "USD", "netInterestIncome": "-35377000", "nonInterestIncome": "None", "operatingExpenses": "305058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6393000", "sellingGeneralAndAdministrative": "310910000", "netIncomeFromContinuingOperations": "54190000" }, "balance": { "goodwill": "2686701000", "inventory": "16145000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "5441151000", "longTermDebt": "2311981000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "924655000", "reportedCurrency": "USD", "retainedEarnings": "-1504669000", "totalLiabilities": "4063409000", "otherCurrentAssets": "22893000", "totalCurrentAssets": "1051355000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4389796000", "currentAccountsPayable": "112633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2404894000", "totalShareholderEquity": "1377742000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "961425000", "totalCurrentLiabilities": "1108046000", "otherNonCurrentLiabilities": "44741000", "totalNonCurrentLiabilities": "2955363000", "cashAndShortTermInvestments": "1001277000", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "924655000", "cashAndCashEquivalentsAtCarryingValue": "1001277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54190000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3670000", "operatingCashflow": "-149448000", "capitalExpenditures": "1177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8214000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3381000", "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": "6393000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 433779000, "cost_of_revenue": 85730000, "gross_profit": 348049000, "ebit": -2279000, "ebitda": 3889000, "pretax_income": -49827000, "tax_provision": -16815000, "net_income": -33012000, "net_income_to_common": -33012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1000965000, "total_current_assets": 1051355000, "total_assets": 5093585000, "short_term_debt": 19526000, "long_term_debt": null, "total_debt": 19526000, "total_liabilities": 3738101000, "total_equity": 1355484000, "shares_outstanding": 367814523, "goodwill_and_intangibles": 3611356000 }, "cash_flow": { "operating_cash_flow": 12357000, "capital_expenditure": 1755000, "free_cash_flow": 14112000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335200, "ticker_id": 3818, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2279000", "ebitda": "3889000", "netIncome": "-33012000", "grossProfit": "348049000", "depreciation": "None", "totalRevenue": "433779000", "costOfRevenue": "85730000", "interestIncome": "11045000", "incomeBeforeTax": "-49827000", "interestExpense": "47548000", "operatingIncome": "50234000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-16815000", "reportedCurrency": "USD", "netInterestIncome": "-36503000", "nonInterestIncome": "None", "operatingExpenses": "297815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85730000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6168000", "sellingGeneralAndAdministrative": "320319000", "netIncomeFromContinuingOperations": "-33012000" }, "balance": { "goodwill": "2686701000", "inventory": "16145000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "5093585000", "longTermDebt": "None", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "924655000", "reportedCurrency": "None", "retainedEarnings": "-1504669000", "totalLiabilities": "3738101000", "otherCurrentAssets": "28772000", "totalCurrentAssets": "1051355000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4042230000", "currentAccountsPayable": "112633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2404894000", "totalShareholderEquity": "1355484000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "975887000", "totalCurrentLiabilities": "1108046000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2630055000", "cashAndShortTermInvestments": "1000965000", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "924655000", "cashAndCashEquivalentsAtCarryingValue": "1000965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33012000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8360000", "operatingCashflow": "12357000", "capitalExpenditures": "1755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6346000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1426000", "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": "6168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433779000, "cost_of_revenue": 85730000, "gross_profit": 348049000, "research_and_development": null, "selling_general_admin": 320319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2279000, "depreciation_amortisation": 6168000, "ebitda": 3889000, "interest_expense": 47548000, "interest_income": null, "other_non_operating": null, "pretax_income": -49827000, "tax_provision": -16815000, "effective_tax_rate": null, "net_income": -33012000, "net_income_continuing_ops": -33012000, "net_income_to_common": -33012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1000965000, "short_term_investments": null, "net_receivables": 5473000, "inventory": 16145000, "other_current_assets": null, "total_current_assets": 1051355000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 924655000, "goodwill_and_intangibles": 3611356000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4042230000, "total_assets": 5093585000, "short_term_debt": 19526000, "accounts_payable": 112633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1108046000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2630055000, "total_liabilities": 3738101000, "total_debt": 19526000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1504669000, "total_equity": 1355484000, "shares_outstanding": 367814523, "operating_cash_flow": 12357000, "stock_based_compensation": 1426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1755000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6346000, "free_cash_flow": 14112000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2279000", "ebitda": "3889000", "netIncome": "-33012000", "grossProfit": "348049000", "depreciation": "None", "totalRevenue": "433779000", "costOfRevenue": "85730000", "interestIncome": "11045000", "incomeBeforeTax": "-49827000", "interestExpense": "47548000", "operatingIncome": "50234000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-16815000", "reportedCurrency": "USD", "netInterestIncome": "-36503000", "nonInterestIncome": "None", "operatingExpenses": "297815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85730000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6168000", "sellingGeneralAndAdministrative": "320319000", "netIncomeFromContinuingOperations": "-33012000" }, "balance": { "goodwill": "2686701000", "inventory": "16145000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "5093585000", "longTermDebt": "None", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "924655000", "reportedCurrency": "None", "retainedEarnings": "-1504669000", "totalLiabilities": "3738101000", "otherCurrentAssets": "28772000", "totalCurrentAssets": "1051355000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4042230000", "currentAccountsPayable": "112633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2404894000", "totalShareholderEquity": "1355484000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "975887000", "totalCurrentLiabilities": "1108046000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2630055000", "cashAndShortTermInvestments": "1000965000", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "924655000", "cashAndCashEquivalentsAtCarryingValue": "1000965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33012000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8360000", "operatingCashflow": "12357000", "capitalExpenditures": "1755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6346000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1426000", "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": "6168000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 443309000, "cost_of_revenue": 72445000, "gross_profit": 370864000, "ebit": 73603000, "ebitda": 79673000, "pretax_income": 27986000, "tax_provision": 35906000, "net_income": -7920000, "net_income_to_common": -7920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1134672000, "total_current_assets": 1214191000, "total_assets": 5300848000, "short_term_debt": 19526000, "long_term_debt": 2331136000, "total_debt": 2350662000, "total_liabilities": 3918968000, "total_equity": 1381880000, "shares_outstanding": 329059301, "goodwill_and_intangibles": 3621804000 }, "cash_flow": { "operating_cash_flow": 138221000, "capital_expenditure": 1779000, "free_cash_flow": 140000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335201, "ticker_id": 3818, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73603000", "ebitda": "79673000", "netIncome": "-7920000", "grossProfit": "370864000", "depreciation": "None", "totalRevenue": "443309000", "costOfRevenue": "72445000", "interestIncome": "11283000", "incomeBeforeTax": "27986000", "interestExpense": "45617000", "operatingIncome": "53937000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "35906000", "reportedCurrency": "USD", "netInterestIncome": "-34334000", "nonInterestIncome": "None", "operatingExpenses": "316927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6070000", "sellingGeneralAndAdministrative": "77295000", "netIncomeFromContinuingOperations": "-7920000" }, "balance": { "goodwill": "2686701000", "inventory": "14406000", "commonStock": "17662000", "currentDebt": "None", "investments": "None", "totalAssets": "5300848000", "longTermDebt": "2331136000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "935103000", "reportedCurrency": "USD", "retainedEarnings": "-1525847000", "totalLiabilities": "3918968000", "otherCurrentAssets": "50586000", "totalCurrentAssets": "1214191000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4086657000", "currentAccountsPayable": "31392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350662000", "totalShareholderEquity": "1381880000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1222964000", "totalCurrentLiabilities": "1298930000", "otherNonCurrentLiabilities": "29247000", "totalNonCurrentLiabilities": "2620038000", "cashAndShortTermInvestments": "1134672000", "commonStockSharesOutstanding": "329059301", "intangibleAssetsExcludingGoodwill": "935103000", "cashAndCashEquivalentsAtCarryingValue": "1134672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7920000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11636000", "operatingCashflow": "138221000", "capitalExpenditures": "1779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5976000", "cashflowFromInvestment": "-1779000", "stockBasedCompensation": "622000", "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": "6070000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 443309000, "cost_of_revenue": 72445000, "gross_profit": 370864000, "research_and_development": null, "selling_general_admin": 77295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73603000, "depreciation_amortisation": 6070000, "ebitda": 79673000, "interest_expense": 45617000, "interest_income": null, "other_non_operating": null, "pretax_income": 27986000, "tax_provision": 35906000, "effective_tax_rate": null, "net_income": -7920000, "net_income_continuing_ops": -7920000, "net_income_to_common": -7920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1134672000, "short_term_investments": null, "net_receivables": 14527000, "inventory": 14406000, "other_current_assets": null, "total_current_assets": 1214191000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 935103000, "goodwill_and_intangibles": 3621804000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4086657000, "total_assets": 5300848000, "short_term_debt": 19526000, "accounts_payable": 31392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1298930000, "long_term_debt": 2331136000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2620038000, "total_liabilities": 3918968000, "total_debt": 2350662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1525847000, "total_equity": 1381880000, "shares_outstanding": 329059301, "operating_cash_flow": 138221000, "stock_based_compensation": 622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1779000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5976000, "free_cash_flow": 140000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73603000", "ebitda": "79673000", "netIncome": "-7920000", "grossProfit": "370864000", "depreciation": "None", "totalRevenue": "443309000", "costOfRevenue": "72445000", "interestIncome": "11283000", "incomeBeforeTax": "27986000", "interestExpense": "45617000", "operatingIncome": "53937000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "35906000", "reportedCurrency": "USD", "netInterestIncome": "-34334000", "nonInterestIncome": "None", "operatingExpenses": "316927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6070000", "sellingGeneralAndAdministrative": "77295000", "netIncomeFromContinuingOperations": "-7920000" }, "balance": { "goodwill": "2686701000", "inventory": "14406000", "commonStock": "17662000", "currentDebt": "None", "investments": "None", "totalAssets": "5300848000", "longTermDebt": "2331136000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "935103000", "reportedCurrency": "USD", "retainedEarnings": "-1525847000", "totalLiabilities": "3918968000", "otherCurrentAssets": "50586000", "totalCurrentAssets": "1214191000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4086657000", "currentAccountsPayable": "31392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350662000", "totalShareholderEquity": "1381880000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1222964000", "totalCurrentLiabilities": "1298930000", "otherNonCurrentLiabilities": "29247000", "totalNonCurrentLiabilities": "2620038000", "cashAndShortTermInvestments": "1134672000", "commonStockSharesOutstanding": "329059301", "intangibleAssetsExcludingGoodwill": "935103000", "cashAndCashEquivalentsAtCarryingValue": "1134672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7920000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11636000", "operatingCashflow": "138221000", "capitalExpenditures": "1779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5976000", "cashflowFromInvestment": "-1779000", "stockBasedCompensation": "622000", "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": "6070000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 360142000, "cost_of_revenue": 53912000, "gross_profit": 306230000, "ebit": 15845000, "ebitda": 21746000, "pretax_income": -25559000, "tax_provision": -9501000, "net_income": -16058000, "net_income_to_common": -16058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1004801000, "total_current_assets": 1106259000, "total_assets": 5244099000, "short_term_debt": 19526000, "long_term_debt": 2361009000, "total_debt": 2380535000, "total_liabilities": 3850287000, "total_equity": 1393812000, "shares_outstanding": 329059301, "goodwill_and_intangibles": 3626536000 }, "cash_flow": { "operating_cash_flow": 260357000, "capital_expenditure": 1666000, "free_cash_flow": 262023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335202, "ticker_id": 3818, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15845000", "ebitda": "21746000", "netIncome": "-16058000", "grossProfit": "306230000", "depreciation": "None", "totalRevenue": "360142000", "costOfRevenue": "53912000", "interestIncome": "8958000", "incomeBeforeTax": "-25559000", "interestExpense": "41404000", "operatingIncome": "-883000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-9501000", "reportedCurrency": "USD", "netInterestIncome": "-32446000", "nonInterestIncome": "None", "operatingExpenses": "307113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5901000", "sellingGeneralAndAdministrative": "120279000", "netIncomeFromContinuingOperations": "-16058000" }, "balance": { "goodwill": "2686701000", "inventory": "26440000", "commonStock": "17662000", "currentDebt": "None", "investments": "None", "totalAssets": "5244099000", "longTermDebt": "2361009000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "939835000", "reportedCurrency": "USD", "retainedEarnings": "-1517927000", "totalLiabilities": "3850287000", "otherCurrentAssets": "63377000", "totalCurrentAssets": "1106259000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4137840000", "currentAccountsPayable": "10226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2380535000", "totalShareholderEquity": "1393812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1162844000", "totalCurrentLiabilities": "1213985000", "otherNonCurrentLiabilities": "236490000", "totalNonCurrentLiabilities": "2636302000", "cashAndShortTermInvestments": "1004801000", "commonStockSharesOutstanding": "329059301", "intangibleAssetsExcludingGoodwill": "939835000", "cashAndCashEquivalentsAtCarryingValue": "1004801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16058000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3512000", "operatingCashflow": "260357000", "capitalExpenditures": "1666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26174000", "cashflowFromInvestment": "-1666000", "stockBasedCompensation": "2308000", "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": "5901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 360142000, "cost_of_revenue": 53912000, "gross_profit": 306230000, "research_and_development": null, "selling_general_admin": 120279000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15845000, "depreciation_amortisation": 5901000, "ebitda": 21746000, "interest_expense": 41404000, "interest_income": null, "other_non_operating": null, "pretax_income": -25559000, "tax_provision": -9501000, "effective_tax_rate": null, "net_income": -16058000, "net_income_continuing_ops": -16058000, "net_income_to_common": -16058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1004801000, "short_term_investments": null, "net_receivables": 11641000, "inventory": 26440000, "other_current_assets": null, "total_current_assets": 1106259000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 939835000, "goodwill_and_intangibles": 3626536000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4137840000, "total_assets": 5244099000, "short_term_debt": 19526000, "accounts_payable": 10226000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1213985000, "long_term_debt": 2361009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2636302000, "total_liabilities": 3850287000, "total_debt": 2380535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1517927000, "total_equity": 1393812000, "shares_outstanding": 329059301, "operating_cash_flow": 260357000, "stock_based_compensation": 2308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26174000, "free_cash_flow": 262023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15845000", "ebitda": "21746000", "netIncome": "-16058000", "grossProfit": "306230000", "depreciation": "None", "totalRevenue": "360142000", "costOfRevenue": "53912000", "interestIncome": "8958000", "incomeBeforeTax": "-25559000", "interestExpense": "41404000", "operatingIncome": "-883000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-9501000", "reportedCurrency": "USD", "netInterestIncome": "-32446000", "nonInterestIncome": "None", "operatingExpenses": "307113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5901000", "sellingGeneralAndAdministrative": "120279000", "netIncomeFromContinuingOperations": "-16058000" }, "balance": { "goodwill": "2686701000", "inventory": "26440000", "commonStock": "17662000", "currentDebt": "None", "investments": "None", "totalAssets": "5244099000", "longTermDebt": "2361009000", "shortTermDebt": "19526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "939835000", "reportedCurrency": "USD", "retainedEarnings": "-1517927000", "totalLiabilities": "3850287000", "otherCurrentAssets": "63377000", "totalCurrentAssets": "1106259000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4137840000", "currentAccountsPayable": "10226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2380535000", "totalShareholderEquity": "1393812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1162844000", "totalCurrentLiabilities": "1213985000", "otherNonCurrentLiabilities": "236490000", "totalNonCurrentLiabilities": "2636302000", "cashAndShortTermInvestments": "1004801000", "commonStockSharesOutstanding": "329059301", "intangibleAssetsExcludingGoodwill": "939835000", "cashAndCashEquivalentsAtCarryingValue": "1004801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16058000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3512000", "operatingCashflow": "260357000", "capitalExpenditures": "1666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26174000", "cashflowFromInvestment": "-1666000", "stockBasedCompensation": "2308000", "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": "5901000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 332427000, "cost_of_revenue": 59565000, "gross_profit": 272862000, "ebit": 40054999, "ebitda": 45879999, "pretax_income": -899000, "tax_provision": -340222000, "net_income": 339323000, "net_income_to_common": 339323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 805339000, "total_current_assets": 848183000, "total_assets": 5243828000, "short_term_debt": 20280000, "long_term_debt": null, "total_debt": 20280000, "total_liabilities": 3854936000, "total_equity": 1388892000, "shares_outstanding": 367814523, "goodwill_and_intangibles": 3631553000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335203, "ticker_id": 3818, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40054999", "ebitda": "45879999", "netIncome": "339323000", "grossProfit": "272862000", "depreciation": "None", "totalRevenue": "332427000", "costOfRevenue": "59565000", "interestIncome": "None", "incomeBeforeTax": "-899000", "interestExpense": "40954000", "operatingIncome": "83413000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-340222000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "189449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5825000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2686701000", "inventory": "None", "commonStock": "302000", "currentDebt": "None", "investments": "None", "totalAssets": "5243828000", "longTermDebt": "None", "shortTermDebt": "20280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "944852000", "reportedCurrency": "None", "retainedEarnings": "-1501869000", "totalLiabilities": "3854936000", "otherCurrentAssets": "26088000", "totalCurrentAssets": "848183000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4395645000", "currentAccountsPayable": "43835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2448234000", "totalShareholderEquity": "1388892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "861085000", "totalCurrentLiabilities": "940398000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2914538000", "cashAndShortTermInvestments": "805339000", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "944852000", "cashAndCashEquivalentsAtCarryingValue": "805339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339323000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 332427000, "cost_of_revenue": 59565000, "gross_profit": 272862000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40054999, "depreciation_amortisation": 5825000, "ebitda": 45879999, "interest_expense": 40954000, "interest_income": null, "other_non_operating": null, "pretax_income": -899000, "tax_provision": -340222000, "effective_tax_rate": null, "net_income": 339323000, "net_income_continuing_ops": null, "net_income_to_common": 339323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 805339000, "short_term_investments": null, "net_receivables": 16756000, "inventory": null, "other_current_assets": null, "total_current_assets": 848183000, "net_ppe": null, "goodwill": 2686701000, "intangible_assets": 944852000, "goodwill_and_intangibles": 3631553000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4395645000, "total_assets": 5243828000, "short_term_debt": 20280000, "accounts_payable": 43835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 940398000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2914538000, "total_liabilities": 3854936000, "total_debt": 20280000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1501869000, "total_equity": 1388892000, "shares_outstanding": 367814523, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40054999", "ebitda": "45879999", "netIncome": "339323000", "grossProfit": "272862000", "depreciation": "None", "totalRevenue": "332427000", "costOfRevenue": "59565000", "interestIncome": "None", "incomeBeforeTax": "-899000", "interestExpense": "40954000", "operatingIncome": "83413000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-340222000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "189449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5825000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2686701000", "inventory": "None", "commonStock": "302000", "currentDebt": "None", "investments": "None", "totalAssets": "5243828000", "longTermDebt": "None", "shortTermDebt": "20280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "944852000", "reportedCurrency": "None", "retainedEarnings": "-1501869000", "totalLiabilities": "3854936000", "otherCurrentAssets": "26088000", "totalCurrentAssets": "848183000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4395645000", "currentAccountsPayable": "43835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2448234000", "totalShareholderEquity": "1388892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "861085000", "totalCurrentLiabilities": "940398000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2914538000", "cashAndShortTermInvestments": "805339000", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "944852000", "cashAndCashEquivalentsAtCarryingValue": "805339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339323000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5825000", "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": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 377539000, "cost_of_revenue": 64245000, "gross_profit": 313294000, "ebit": 108463000, "ebitda": 114270000, "pretax_income": 67671000, "tax_provision": 11743000, "net_income": 55928000, "net_income_to_common": 55928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 367814523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335205, "ticker_id": 3818, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108463000", "ebitda": "114270000", "netIncome": "55928000", "grossProfit": "313294000", "depreciation": "None", "totalRevenue": "377539000", "costOfRevenue": "64245000", "interestIncome": "None", "incomeBeforeTax": "67671000", "interestExpense": "40792000", "operatingIncome": "105678000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11743000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "207616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5807000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 377539000, "cost_of_revenue": 64245000, "gross_profit": 313294000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108463000, "depreciation_amortisation": 5807000, "ebitda": 114270000, "interest_expense": 40792000, "interest_income": null, "other_non_operating": null, "pretax_income": 67671000, "tax_provision": 11743000, "effective_tax_rate": null, "net_income": 55928000, "net_income_continuing_ops": null, "net_income_to_common": 55928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 367814523, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108463000", "ebitda": "114270000", "netIncome": "55928000", "grossProfit": "313294000", "depreciation": "None", "totalRevenue": "377539000", "costOfRevenue": "64245000", "interestIncome": "None", "incomeBeforeTax": "67671000", "interestExpense": "40792000", "operatingIncome": "105678000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11743000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "207616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5807000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "income_statement": { "revenue": 359265000, "cost_of_revenue": 78067000, "gross_profit": 281198000, "ebit": 72403000, "ebitda": 77948000, "pretax_income": 32658000, "tax_provision": 6875000, "net_income": 25783000, "net_income_to_common": 25783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 367814523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -31748000, "capital_expenditure": 437000, "free_cash_flow": -31311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335206, "ticker_id": 3818, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:45.101021+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72403000", "ebitda": "77948000", "netIncome": "25783000", "grossProfit": "281198000", "depreciation": "None", "totalRevenue": "359265000", "costOfRevenue": "78067000", "interestIncome": "None", "incomeBeforeTax": "32658000", "interestExpense": "39745000", "operatingIncome": "79746000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6875000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "201452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5545000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25783000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-31748000", "capitalExpenditures": "437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5320000", "cashflowFromInvestment": "-822000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 359265000, "cost_of_revenue": 78067000, "gross_profit": 281198000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72403000, "depreciation_amortisation": 5545000, "ebitda": 77948000, "interest_expense": 39745000, "interest_income": null, "other_non_operating": null, "pretax_income": 32658000, "tax_provision": 6875000, "effective_tax_rate": null, "net_income": 25783000, "net_income_continuing_ops": null, "net_income_to_common": 25783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 367814523, "operating_cash_flow": -31748000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5320000, "free_cash_flow": -31311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72403000", "ebitda": "77948000", "netIncome": "25783000", "grossProfit": "281198000", "depreciation": "None", "totalRevenue": "359265000", "costOfRevenue": "78067000", "interestIncome": "None", "incomeBeforeTax": "32658000", "interestExpense": "39745000", "operatingIncome": "79746000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6875000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "201452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5545000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "367814523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25783000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-31748000", "capitalExpenditures": "437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5320000", "cashflowFromInvestment": "-822000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8821000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "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" ] } } }