{ "ticker": { "uuid": "51943695-049f-49a3-9aed-f0214f41136e", "symbol": "IHS", "name": "IHS Holding Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/51943695-049f-49a3-9aed-f0214f41136e/", "api_url": "https://sharemaestro.com/factors/api/tickers/51943695-049f-49a3-9aed-f0214f41136e/" }, "ticker_metadata": { "id": 2090, "uuid": "51943695-049f-49a3-9aed-f0214f41136e", "symbol": "IHS", "name": "IHS Holding Ltd", "asset_type": "equity", "market_cap": 2804470000, "stock_exchange_id": 3, "industry": "Real Estate Services", "sector": "Real Estate", "description": "IHS Holding Limited owns, operates and develops shared telecommunications infrastructure in Africa, Latin America, Europe and the Middle East. The company is headquartered in London, the United Kingdom.", "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": "51943695-049f-49a3-9aed-f0214f41136e", "symbol": "IHS", "name": "IHS Holding Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/51943695-049f-49a3-9aed-f0214f41136e/", "api_url": "https://sharemaestro.com/factors/api/tickers/51943695-049f-49a3-9aed-f0214f41136e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.87, "quality": 0.92, "momentum": 0.84, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 8.3, "market_cap": 2847821300, "pe_ratio": 15.2862, "earnings_yield": 0.0654, "ebitda_to_ev": 0.1889, "shareholder_yield": 0, "roe": -0.9638, "piotroski_f_score": 7, "momentum_12_1": 0.461, "volatility_252d": 0.2564 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:25.677202+00:00", "batch_id": "" }, "size": { "price_close": 8.3, "market_cap": 2847821300, "market_cap_usd": 2847821300, "enterprise_value": 5105721300, "shares_outstanding": 343111000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.2862, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.8281, "pcf_ratio": 3.2919, "pfcf_ratio": 2.5537, "ev_ebitda": 5.2927, "ev_ebit": 8.088, "ev_sales": 3.2775, "ev_fcf": 4.5784, "earnings_yield": 0.0654, "fcf_yield": 0.2184, "price_to_sales": 1.8281, "price_to_book": null, "price_to_cashflow": 3.2919, "ebitda_to_ev": 0.1889, "sales_yield": 0.3051 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.531, "operating_margin": 0.4052, "net_margin": 0.1196, "ebitda_margin": 0.6193, "fcf_margin": 0.7159, "roe": -0.9638, "roa": 0.0399, "roic": 0.2652, "roc_greenblatt": null, "asset_turnover": 0.3339, "cash_conversion": 5.986, "accruals_ratio": -0.1455, "sbc_to_revenue": 0.0187, "piotroski_f_score": 7, "altman_z_score": -0.5262, "earnings_stability_5y": 8.3607, "revenue_stability_5y": 0.1865, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1773, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -24.2597, "net_debt_to_ebitda": 2.3406, "debt_to_assets": 0.6855, "interest_coverage": 2.0298, "current_ratio": 2.0055, "quick_ratio": 1.9749, "net_debt": 2257900000, "local_beta": 0.0006, "volatility_252d": 0.2564, "volatility_60d": 0.555, "max_drawdown_12m": -0.18, "risk_adjusted_momentum": 1.798 }, "growth": { "revenue_growth_1y": -0.1012, "revenue_growth_3y_cagr": -0.0691, "revenue_growth_5y_cagr": 0.0243, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.003, "book_value_growth_1y": null, "revenue_growth": -0.1012, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0073, "price_return_3m": 0.0272, "price_return_6m": 0.1052, "price_return_9m": 0.1417, "price_return_12m": 0.4716, "price_return_12m_ex1m": 0.461, "momentum_6m": 0.1052, "momentum_12m": 0.4716, "momentum_12_1": 0.461, "distance_from_52w_high": -0.0107, "distance_from_52w_low": 0.4928, "relative_strength": 0.3717 }, "raw_ttm": { "revenue_ttm": 1557800000, "gross_profit_ttm": 827250000, "ebit_ttm": 631275000, "ebitda_ttm": 964675000, "net_income_ttm": 186300000, "eps_diluted_ttm": 0.543, "operating_cash_flow_ttm": 865103693, "capital_expenditure_ttm": 250081733, "fcf_ttm": 1115185426, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 311000000, "cash_and_equivalents": 940500000, "total_current_assets": 2689600000, "total_current_liabilities": 1341100000, "net_ppe": null, "total_assets": 4665700000, "total_debt": 3198400000, "total_equity": -193300000, "net_working_capital": 793200000, "book_value_per_share": -0.5634, "retained_earnings": -6724600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -744100000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 41, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 45, "rank_pcf": 10, "rank_ev_ebitda": 13, "rank_ev_ebit": 35, "rank_earnings_yield": 40, "rank_fcf_yield": 14, "rank_dividend_yield": 88, "rank_shareholder_yield": 87, "rank_total_yield": 88, "rank_roe": 95, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 41, "rank_fcf_margin": 9, "rank_piotroski": 18, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 24 }, "composites": { "value_composite": 13, "quality_composite": 8, "momentum_composite": 16, "growth_composite": 84, "yield_composite": 92, "svqf_composite": 20, "vc1_composite": 14, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 3, "quality_value_composite": 0.8947, "os_score": 0.97, "value_percentile": 0.87, "quality_percentile": 0.92, "momentum_percentile": 0.84, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 30, "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": 4313, "ticker_id": 2090, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:25.677202+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.3, "market_cap": 2847821300, "market_cap_usd": 2847821300, "enterprise_value": 5105721300, "shares_outstanding": 343111000, "fx_rate_to_usd": null, "pe_ratio": 15.28621202, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.82810457, "pcf_ratio": 3.29188434, "pfcf_ratio": 2.55367514, "ev_ebitda": 5.29268541, "ev_ebit": 8.08795105, "ev_sales": 3.27752041, "ev_fcf": 4.57836085, "earnings_yield": 0.06541843, "fcf_yield": 0.21841878, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.53103736, "operating_margin": 0.40523495, "net_margin": 0.11959173, "ebitda_margin": 0.61925472, "fcf_margin": 0.71587202, "roe": -0.96378686, "roa": 0.0399297, "roic": 0.26520291, "roc_greenblatt": null, "asset_turnover": 0.33388345, "cash_conversion": 5.98596579, "accruals_ratio": -0.14548807, "sbc_to_revenue": 0.01868019, "debt_to_equity": -24.25969995, "net_debt_to_ebitda": 2.34058102, "debt_to_assets": 0.68551343, "interest_coverage": 2.02982315, "current_ratio": 2.00551786, "quick_ratio": 1.97487137, "net_debt": 2257900000, "revenue_growth_1y": -0.10115031, "revenue_growth_3y_cagr": -0.06913317, "revenue_growth_5y_cagr": 0.02428435, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00300891, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": -0.52621801, "earnings_stability_5y": 8.36067, "revenue_stability_5y": 0.186504, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00728155, "price_return_3m": 0.02722772, "price_return_6m": 0.10519308, "price_return_9m": 0.14167813, "price_return_12m": 0.47163121, "price_return_12m_ex1m": 0.46099291, "distance_from_52w_high": -0.01072706, "distance_from_52w_low": 0.49280576, "relative_strength": 0.37166763, "local_beta": 0.0006, "volatility_252d": 0.256387, "volatility_60d": 0.555025, "max_drawdown_12m": -0.18002628, "revenue_ttm": 1557800000, "gross_profit_ttm": 827250000, "ebit_ttm": 631275000, "ebitda_ttm": 964675000, "net_income_ttm": 186300000, "eps_diluted_ttm": 0.54297297, "operating_cash_flow_ttm": 865103693, "capital_expenditure_ttm": 250081733, "fcf_ttm": 1115185426, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 311000000, "cash_and_equivalents": 940500000, "total_current_assets": 2689600000, "total_current_liabilities": 1341100000, "net_ppe": null, "total_assets": 4665700000, "total_debt": 3198400000, "total_equity": -193300000, "net_working_capital": 793200000, "book_value_per_share": -0.56337453, "retained_earnings": -6724600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -744100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 41, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 45, "rank_pcf": 10, "rank_ev_ebitda": 13, "rank_ev_ebit": 35, "rank_earnings_yield": 40, "rank_fcf_yield": 14, "rank_dividend_yield": 88, "rank_shareholder_yield": 87, "rank_total_yield": 88, "rank_roe": 95, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 41, "rank_fcf_margin": 9, "rank_piotroski": 18, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 24, "value_composite": 13, "quality_composite": 8, "momentum_composite": 16, "growth_composite": 84, "yield_composite": 92, "svqf_composite": 20, "vc1_composite": 14, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 30, "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": 8.3, "os": 0.97, "value": 0.87, "quality": 0.92, "momentum": 0.84, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 15.2862, "earnings_yield": 0.0654, "shareholder_yield": 0, "roe": -0.9638, "momentum_12_1": 0.461, "complete_fields": { "id": 4313, "ticker_id": 2090, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:25.677202+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.3, "market_cap": 2847821300, "market_cap_usd": 2847821300, "enterprise_value": 5105721300, "shares_outstanding": 343111000, "fx_rate_to_usd": null, "pe_ratio": 15.28621202, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.82810457, "pcf_ratio": 3.29188434, "pfcf_ratio": 2.55367514, "ev_ebitda": 5.29268541, "ev_ebit": 8.08795105, "ev_sales": 3.27752041, "ev_fcf": 4.57836085, "earnings_yield": 0.06541843, "fcf_yield": 0.21841878, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.53103736, "operating_margin": 0.40523495, "net_margin": 0.11959173, "ebitda_margin": 0.61925472, "fcf_margin": 0.71587202, "roe": -0.96378686, "roa": 0.0399297, "roic": 0.26520291, "roc_greenblatt": null, "asset_turnover": 0.33388345, "cash_conversion": 5.98596579, "accruals_ratio": -0.14548807, "sbc_to_revenue": 0.01868019, "debt_to_equity": -24.25969995, "net_debt_to_ebitda": 2.34058102, "debt_to_assets": 0.68551343, "interest_coverage": 2.02982315, "current_ratio": 2.00551786, "quick_ratio": 1.97487137, "net_debt": 2257900000, "revenue_growth_1y": -0.10115031, "revenue_growth_3y_cagr": -0.06913317, "revenue_growth_5y_cagr": 0.02428435, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00300891, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": -0.52621801, "earnings_stability_5y": 8.36067, "revenue_stability_5y": 0.186504, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00728155, "price_return_3m": 0.02722772, "price_return_6m": 0.10519308, "price_return_9m": 0.14167813, "price_return_12m": 0.47163121, "price_return_12m_ex1m": 0.46099291, "distance_from_52w_high": -0.01072706, "distance_from_52w_low": 0.49280576, "relative_strength": 0.37166763, "local_beta": 0.0006, "volatility_252d": 0.256387, "volatility_60d": 0.555025, "max_drawdown_12m": -0.18002628, "revenue_ttm": 1557800000, "gross_profit_ttm": 827250000, "ebit_ttm": 631275000, "ebitda_ttm": 964675000, "net_income_ttm": 186300000, "eps_diluted_ttm": 0.54297297, "operating_cash_flow_ttm": 865103693, "capital_expenditure_ttm": 250081733, "fcf_ttm": 1115185426, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 311000000, "cash_and_equivalents": 940500000, "total_current_assets": 2689600000, "total_current_liabilities": 1341100000, "net_ppe": null, "total_assets": 4665700000, "total_debt": 3198400000, "total_equity": -193300000, "net_working_capital": 793200000, "book_value_per_share": -0.56337453, "retained_earnings": -6724600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -744100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 41, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 45, "rank_pcf": 10, "rank_ev_ebitda": 13, "rank_ev_ebit": 35, "rank_earnings_yield": 40, "rank_fcf_yield": 14, "rank_dividend_yield": 88, "rank_shareholder_yield": 87, "rank_total_yield": 88, "rank_roe": 95, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 41, "rank_fcf_margin": 9, "rank_piotroski": 18, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 24, "value_composite": 13, "quality_composite": 8, "momentum_composite": 16, "growth_composite": 84, "yield_composite": 92, "svqf_composite": 20, "vc1_composite": 14, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 30, "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 1582000000, "cost_of_revenue": 717800000, "gross_profit": 864200000, "ebit": 266100000, "ebitda": 647800000, "pretax_income": 690800000, "tax_provision": 86400000, "net_income": 143600000, "net_income_to_common": 143600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825700000, "total_current_assets": 2503000000, "total_assets": 4489600000, "short_term_debt": 356400000, "long_term_debt": 2842000000, "total_debt": 3198400000, "total_liabilities": 4579400000, "total_equity": -251300000, "shares_outstanding": 341637000, "goodwill_and_intangibles": 551600000 }, "cash_flow": { "operating_cash_flow": 669500000, "capital_expenditure": 252000000, "free_cash_flow": 921500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279603, "ticker_id": 2090, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266100000", "ebitda": "647800000", "netIncome": "143600000", "grossProfit": "864200000", "depreciation": "None", "totalRevenue": "1582000000", "costOfRevenue": "717800000", "interestIncome": "35900000", "incomeBeforeTax": "690800000", "interestExpense": "317300000", "operatingIncome": "266100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "86400000", "reportedCurrency": "USD", "netInterestIncome": "-296200000", "nonInterestIncome": "None", "operatingExpenses": "598100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "717800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "381700000", "sellingGeneralAndAdministrative": "275800000", "netIncomeFromContinuingOperations": "604400000" }, "balance": { "goodwill": "262700000", "inventory": "42100000", "commonStock": "100656367", "currentDebt": "None", "investments": "None", "totalAssets": "4489600000", "longTermDebt": "2842000000", "shortTermDebt": "356400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288900000", "reportedCurrency": "USD", "retainedEarnings": "-6796400000", "totalLiabilities": "4579400000", "otherCurrentAssets": "1464300000", "totalCurrentAssets": "2503000000", "currentLongTermDebt": "295700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1986600000", "currentAccountsPayable": "148400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1186000000", "shortLongTermDebtTotal": "3510100000", "totalShareholderEquity": "-251300000", "capitalLeaseObligations": "372400000", "otherCurrentLiabilities": "651900000", "totalCurrentLiabilities": "1203300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3376099999", "cashAndShortTermInvestments": "825700000", "commonStockSharesOutstanding": "341637000", "intangibleAssetsExcludingGoodwill": "288900000", "cashAndCashEquivalentsAtCarryingValue": "825700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "621200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10800000", "operatingCashflow": "669500000", "capitalExpenditures": "252000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335100000", "cashflowFromInvestment": "-64599999", "stockBasedCompensation": "29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "381700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1582000000, "cost_of_revenue": 717800000, "gross_profit": 864200000, "research_and_development": null, "selling_general_admin": 275800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266100000, "depreciation_amortisation": 381700000, "ebitda": 647800000, "interest_expense": 317300000, "interest_income": null, "other_non_operating": null, "pretax_income": 690800000, "tax_provision": 86400000, "effective_tax_rate": null, "net_income": 143600000, "net_income_continuing_ops": 604400000, "net_income_to_common": 143600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 825700000, "short_term_investments": null, "net_receivables": 170900000, "inventory": 42100000, "other_current_assets": null, "total_current_assets": 2503000000, "net_ppe": null, "goodwill": 262700000, "intangible_assets": 288900000, "goodwill_and_intangibles": 551600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1986600000, "total_assets": 4489600000, "short_term_debt": 356400000, "accounts_payable": 148400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1203300000, "long_term_debt": 2842000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3376099999, "total_liabilities": 4579400000, "total_debt": 3198400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6796400000, "total_equity": -251300000, "shares_outstanding": 341637000, "operating_cash_flow": 669500000, "stock_based_compensation": 29100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 252000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64599999, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -335100000, "free_cash_flow": 921500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266100000", "ebitda": "647800000", "netIncome": "143600000", "grossProfit": "864200000", "depreciation": "None", "totalRevenue": "1582000000", "costOfRevenue": "717800000", "interestIncome": "35900000", "incomeBeforeTax": "690800000", "interestExpense": "317300000", "operatingIncome": "266100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "86400000", "reportedCurrency": "USD", "netInterestIncome": "-296200000", "nonInterestIncome": "None", "operatingExpenses": "598100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "717800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "381700000", "sellingGeneralAndAdministrative": "275800000", "netIncomeFromContinuingOperations": "604400000" }, "balance": { "goodwill": "262700000", "inventory": "42100000", "commonStock": "100656367", "currentDebt": "None", "investments": "None", "totalAssets": "4489600000", "longTermDebt": "2842000000", "shortTermDebt": "356400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288900000", "reportedCurrency": "USD", "retainedEarnings": "-6796400000", "totalLiabilities": "4579400000", "otherCurrentAssets": "1464300000", "totalCurrentAssets": "2503000000", "currentLongTermDebt": "295700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1986600000", "currentAccountsPayable": "148400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1186000000", "shortLongTermDebtTotal": "3510100000", "totalShareholderEquity": "-251300000", "capitalLeaseObligations": "372400000", "otherCurrentLiabilities": "651900000", "totalCurrentLiabilities": "1203300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3376099999", "cashAndShortTermInvestments": "825700000", "commonStockSharesOutstanding": "341637000", "intangibleAssetsExcludingGoodwill": "288900000", "cashAndCashEquivalentsAtCarryingValue": "825700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "621200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10800000", "operatingCashflow": "669500000", "capitalExpenditures": "252000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335100000", "cashflowFromInvestment": "-64599999", "stockBasedCompensation": "29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "381700000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 1711225000, "cost_of_revenue": 890533000, "gross_profit": 820692000, "ebit": -1157488000, "ebitda": -794753000, "pretax_income": -1610244000, "tax_provision": 33957000, "net_income": -1632025000, "net_income_to_common": -1632025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 577956000, "total_current_assets": 924308000, "total_assets": 4276992000, "short_term_debt": 210802000, "long_term_debt": 3219215000, "total_debt": 3430017000, "total_liabilities": 4572801000, "total_equity": -454579000, "shares_outstanding": 333063000, "goodwill_and_intangibles": 1077194000 }, "cash_flow": { "operating_cash_flow": 729305000, "capital_expenditure": 269013000, "free_cash_flow": 998318000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279608, "ticker_id": 2090, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1157488000", "ebitda": "-794753000", "netIncome": "-1632025000", "grossProfit": "820692000", "depreciation": "None", "totalRevenue": "1711225000", "costOfRevenue": "890533000", "interestIncome": "18660000", "incomeBeforeTax": "-1610244000", "interestExpense": "443565000", "operatingIncome": "479147000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33957000", "reportedCurrency": "USD", "netInterestIncome": "-447013000", "nonInterestIncome": "None", "operatingExpenses": "341545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "890533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362735000", "sellingGeneralAndAdministrative": "302533000", "netIncomeFromContinuingOperations": "-1644201000" }, "balance": { "goodwill": "403242000", "inventory": "30746000", "commonStock": "100032000", "currentDebt": "None", "investments": "None", "totalAssets": "4276992000", "longTermDebt": "3219215000", "shortTermDebt": "210802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "673952000", "reportedCurrency": "USD", "retainedEarnings": "-6925419000", "totalLiabilities": "4572801000", "otherCurrentAssets": "15292000", "totalCurrentAssets": "924308000", "currentLongTermDebt": "128734000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3352684000", "currentAccountsPayable": "232930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2051702000", "shortLongTermDebtTotal": "3900493000", "totalShareholderEquity": "-454579000", "capitalLeaseObligations": "552544000", "otherCurrentLiabilities": "102912000", "totalCurrentLiabilities": "693566000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3879235000", "cashAndShortTermInvestments": "577956000", "commonStockSharesOutstanding": "333063000", "intangibleAssetsExcludingGoodwill": "673952000", "cashAndCashEquivalentsAtCarryingValue": "577956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1610244000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14967000", "operatingCashflow": "729305000", "capitalExpenditures": "269013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-430996000", "cashflowFromInvestment": "63179000", "stockBasedCompensation": "27940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "362735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1711225000, "cost_of_revenue": 890533000, "gross_profit": 820692000, "research_and_development": null, "selling_general_admin": 302533000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1157488000, "depreciation_amortisation": 362735000, "ebitda": -794753000, "interest_expense": 443565000, "interest_income": null, "other_non_operating": null, "pretax_income": -1610244000, "tax_provision": 33957000, "effective_tax_rate": null, "net_income": -1632025000, "net_income_continuing_ops": -1644201000, "net_income_to_common": -1632025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 577956000, "short_term_investments": null, "net_receivables": 300314000, "inventory": 30746000, "other_current_assets": null, "total_current_assets": 924308000, "net_ppe": null, "goodwill": 403242000, "intangible_assets": 673952000, "goodwill_and_intangibles": 1077194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3352684000, "total_assets": 4276992000, "short_term_debt": 210802000, "accounts_payable": 232930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 693566000, "long_term_debt": 3219215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3879235000, "total_liabilities": 4572801000, "total_debt": 3430017000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6925419000, "total_equity": -454579000, "shares_outstanding": 333063000, "operating_cash_flow": 729305000, "stock_based_compensation": 27940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 269013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 63179000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -430996000, "free_cash_flow": 998318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1157488000", "ebitda": "-794753000", "netIncome": "-1632025000", "grossProfit": "820692000", "depreciation": "None", "totalRevenue": "1711225000", "costOfRevenue": "890533000", "interestIncome": "18660000", "incomeBeforeTax": "-1610244000", "interestExpense": "443565000", "operatingIncome": "479147000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33957000", "reportedCurrency": "USD", "netInterestIncome": "-447013000", "nonInterestIncome": "None", "operatingExpenses": "341545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "890533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362735000", "sellingGeneralAndAdministrative": "302533000", "netIncomeFromContinuingOperations": "-1644201000" }, "balance": { "goodwill": "403242000", "inventory": "30746000", "commonStock": "100032000", "currentDebt": "None", "investments": "None", "totalAssets": "4276992000", "longTermDebt": "3219215000", "shortTermDebt": "210802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "673952000", "reportedCurrency": "USD", "retainedEarnings": "-6925419000", "totalLiabilities": "4572801000", "otherCurrentAssets": "15292000", "totalCurrentAssets": "924308000", "currentLongTermDebt": "128734000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3352684000", "currentAccountsPayable": "232930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2051702000", "shortLongTermDebtTotal": "3900493000", "totalShareholderEquity": "-454579000", "capitalLeaseObligations": "552544000", "otherCurrentLiabilities": "102912000", "totalCurrentLiabilities": "693566000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3879235000", "cashAndShortTermInvestments": "577956000", "commonStockSharesOutstanding": "333063000", "intangibleAssetsExcludingGoodwill": "673952000", "cashAndCashEquivalentsAtCarryingValue": "577956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1610244000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14967000", "operatingCashflow": "729305000", "capitalExpenditures": "269013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-430996000", "cashflowFromInvestment": "63179000", "stockBasedCompensation": "27940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "362735000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 2125539000, "cost_of_revenue": 1084731000, "gross_profit": 1040808000, "ebit": -1434057000, "ebitda": -998471000, "pretax_income": -1880650000, "tax_provision": 107528000, "net_income": -1976609000, "net_income_to_common": -1976609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293823000, "total_current_assets": 972607000, "total_assets": 5364710000, "short_term_debt": 545307000, "long_term_debt": 3056696000, "total_debt": 3602003000, "total_liabilities": 5017356000, "total_equity": 109848000, "shares_outstanding": 333176000, "goodwill_and_intangibles": 1552328000 }, "cash_flow": { "operating_cash_flow": 853453000, "capital_expenditure": 598773000, "free_cash_flow": 1452226000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279613, "ticker_id": 2090, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1434057000", "ebitda": "-998471000", "netIncome": "-1976609000", "grossProfit": "1040808000", "depreciation": "None", "totalRevenue": "2125539000", "costOfRevenue": "1084731000", "interestIncome": "25008000", "incomeBeforeTax": "-1880650000", "interestExpense": "437437000", "operatingIncome": "530652000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "107528000", "reportedCurrency": "USD", "netInterestIncome": "-439406000", "nonInterestIncome": "None", "operatingExpenses": "510156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1084731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "435586000", "sellingGeneralAndAdministrative": "403356000", "netIncomeFromContinuingOperations": "-1988178000" }, "balance": { "goodwill": "619298000", "inventory": "40589000", "commonStock": "5394812000", "currentDebt": "None", "investments": "None", "totalAssets": "5364710000", "longTermDebt": "3056696000", "shortTermDebt": "545307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "933030000", "reportedCurrency": "USD", "retainedEarnings": "-5293394000", "totalLiabilities": "5017356000", "otherCurrentAssets": "57600000", "totalCurrentAssets": "972607000", "currentLongTermDebt": "454151000", "longTermInvestments": "13000", "shortTermInvestments": "565000", "currentNetReceivables": "580595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4392103000", "currentAccountsPayable": "330622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2627144000", "shortLongTermDebtTotal": "4112841000", "totalShareholderEquity": "109848000", "capitalLeaseObligations": "601994000", "otherCurrentLiabilities": "228953000", "totalCurrentLiabilities": "1221956000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3795400000", "cashAndShortTermInvestments": "293823000", "commonStockSharesOutstanding": "333176000", "intangibleAssetsExcludingGoodwill": "933030000", "cashAndCashEquivalentsAtCarryingValue": "293823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1880650000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11249000", "operatingCashflow": "853453000", "capitalExpenditures": "598773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162301000", "cashflowFromInvestment": "-722249000", "stockBasedCompensation": "13370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "435586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2125539000, "cost_of_revenue": 1084731000, "gross_profit": 1040808000, "research_and_development": null, "selling_general_admin": 403356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1434057000, "depreciation_amortisation": 435586000, "ebitda": -998471000, "interest_expense": 437437000, "interest_income": null, "other_non_operating": null, "pretax_income": -1880650000, "tax_provision": 107528000, "effective_tax_rate": null, "net_income": -1976609000, "net_income_continuing_ops": -1988178000, "net_income_to_common": -1976609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293823000, "short_term_investments": 565000, "net_receivables": 580595000, "inventory": 40589000, "other_current_assets": null, "total_current_assets": 972607000, "net_ppe": null, "goodwill": 619298000, "intangible_assets": 933030000, "goodwill_and_intangibles": 1552328000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4392103000, "total_assets": 5364710000, "short_term_debt": 545307000, "accounts_payable": 330622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1221956000, "long_term_debt": 3056696000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3795400000, "total_liabilities": 5017356000, "total_debt": 3602003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5293394000, "total_equity": 109848000, "shares_outstanding": 333176000, "operating_cash_flow": 853453000, "stock_based_compensation": 13370000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 598773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -722249000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162301000, "free_cash_flow": 1452226000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1434057000", "ebitda": "-998471000", "netIncome": "-1976609000", "grossProfit": "1040808000", "depreciation": "None", "totalRevenue": "2125539000", "costOfRevenue": "1084731000", "interestIncome": "25008000", "incomeBeforeTax": "-1880650000", "interestExpense": "437437000", "operatingIncome": "530652000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "107528000", "reportedCurrency": "USD", "netInterestIncome": "-439406000", "nonInterestIncome": "None", "operatingExpenses": "510156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1084731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "435586000", "sellingGeneralAndAdministrative": "403356000", "netIncomeFromContinuingOperations": "-1988178000" }, "balance": { "goodwill": "619298000", "inventory": "40589000", "commonStock": "5394812000", "currentDebt": "None", "investments": "None", "totalAssets": "5364710000", "longTermDebt": "3056696000", "shortTermDebt": "545307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "933030000", "reportedCurrency": "USD", "retainedEarnings": "-5293394000", "totalLiabilities": "5017356000", "otherCurrentAssets": "57600000", "totalCurrentAssets": "972607000", "currentLongTermDebt": "454151000", "longTermInvestments": "13000", "shortTermInvestments": "565000", "currentNetReceivables": "580595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4392103000", "currentAccountsPayable": "330622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2627144000", "shortLongTermDebtTotal": "4112841000", "totalShareholderEquity": "109848000", "capitalLeaseObligations": "601994000", "otherCurrentLiabilities": "228953000", "totalCurrentLiabilities": "1221956000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3795400000", "cashAndShortTermInvestments": "293823000", "commonStockSharesOutstanding": "333176000", "intangibleAssetsExcludingGoodwill": "933030000", "cashAndCashEquivalentsAtCarryingValue": "293823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1880650000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11249000", "operatingCashflow": "853453000", "capitalExpenditures": "598773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162301000", "cashflowFromInvestment": "-722249000", "stockBasedCompensation": "13370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "435586000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 1961299000, "cost_of_revenue": 1157001000, "gross_profit": 804298000, "ebit": -216256000, "ebitda": 252648000, "pretax_income": -543979000, "tax_provision": -75013000, "net_income": -459007000, "net_income_to_common": -459007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514078000, "total_current_assets": 1252935000, "total_assets": 6320733000, "short_term_debt": 525354000, "long_term_debt": 2906288000, "total_debt": 3431642000, "total_liabilities": 4960503000, "total_equity": 1133030000, "shares_outstanding": 330963000, "goodwill_and_intangibles": 1812491000 }, "cash_flow": { "operating_cash_flow": 907303000, "capital_expenditure": 559370000, "free_cash_flow": 1466673000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279618, "ticker_id": 2090, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-216256000", "ebitda": "252648000", "netIncome": "-459007000", "grossProfit": "804298000", "depreciation": "None", "totalRevenue": "1961299000", "costOfRevenue": "1157001000", "interestIncome": "15825000", "incomeBeforeTax": "-543979000", "interestExpense": "320639000", "operatingIncome": "312245000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-75013000", "reportedCurrency": "USD", "netInterestIncome": "-856204000", "nonInterestIncome": "None", "operatingExpenses": "492053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1157001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "468904000", "sellingGeneralAndAdministrative": "286774000", "netIncomeFromContinuingOperations": "-470397000" }, "balance": { "goodwill": "763388000", "inventory": "74216000", "commonStock": "5311953000", "currentDebt": "None", "investments": "None", "totalAssets": "6320733000", "longTermDebt": "2906288000", "shortTermDebt": "525354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1049103000", "reportedCurrency": "USD", "retainedEarnings": "-3317652000", "totalLiabilities": "4960503000", "otherCurrentAssets": "453616000", "totalCurrentAssets": "1252935000", "currentLongTermDebt": "438114000", "longTermInvestments": "10000", "shortTermInvestments": "None", "currentNetReceivables": "664641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5067798000", "currentAccountsPayable": "442959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3039434000", "shortLongTermDebtTotal": "3949960000", "totalShareholderEquity": "1133030000", "capitalLeaseObligations": "604529000", "otherCurrentLiabilities": "84780000", "totalCurrentLiabilities": "1266387000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3694116000", "cashAndShortTermInvestments": "514078000", "commonStockSharesOutstanding": "330963000", "intangibleAssetsExcludingGoodwill": "1049103000", "cashAndCashEquivalentsAtCarryingValue": "514078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-543979000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-37750000", "operatingCashflow": "907303000", "capitalExpenditures": "559370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "398241000", "cashflowFromInvestment": "-1517288000", "stockBasedCompensation": "13265000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "468904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1961299000, "cost_of_revenue": 1157001000, "gross_profit": 804298000, "research_and_development": null, "selling_general_admin": 286774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -216256000, "depreciation_amortisation": 468904000, "ebitda": 252648000, "interest_expense": 320639000, "interest_income": null, "other_non_operating": null, "pretax_income": -543979000, "tax_provision": -75013000, "effective_tax_rate": null, "net_income": -459007000, "net_income_continuing_ops": -470397000, "net_income_to_common": -459007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 514078000, "short_term_investments": null, "net_receivables": 664641000, "inventory": 74216000, "other_current_assets": null, "total_current_assets": 1252935000, "net_ppe": null, "goodwill": 763388000, "intangible_assets": 1049103000, "goodwill_and_intangibles": 1812491000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5067798000, "total_assets": 6320733000, "short_term_debt": 525354000, "accounts_payable": 442959000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1266387000, "long_term_debt": 2906288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3694116000, "total_liabilities": 4960503000, "total_debt": 3431642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3317652000, "total_equity": 1133030000, "shares_outstanding": 330963000, "operating_cash_flow": 907303000, "stock_based_compensation": 13265000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 559370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1517288000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 398241000, "free_cash_flow": 1466673000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-216256000", "ebitda": "252648000", "netIncome": "-459007000", "grossProfit": "804298000", "depreciation": "None", "totalRevenue": "1961299000", "costOfRevenue": "1157001000", "interestIncome": "15825000", "incomeBeforeTax": "-543979000", "interestExpense": "320639000", "operatingIncome": "312245000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-75013000", "reportedCurrency": "USD", "netInterestIncome": "-856204000", "nonInterestIncome": "None", "operatingExpenses": "492053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1157001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "468904000", "sellingGeneralAndAdministrative": "286774000", "netIncomeFromContinuingOperations": "-470397000" }, "balance": { "goodwill": "763388000", "inventory": "74216000", "commonStock": "5311953000", "currentDebt": "None", "investments": "None", "totalAssets": "6320733000", "longTermDebt": "2906288000", "shortTermDebt": "525354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1049103000", "reportedCurrency": "USD", "retainedEarnings": "-3317652000", "totalLiabilities": "4960503000", "otherCurrentAssets": "453616000", "totalCurrentAssets": "1252935000", "currentLongTermDebt": "438114000", "longTermInvestments": "10000", "shortTermInvestments": "None", "currentNetReceivables": "664641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5067798000", "currentAccountsPayable": "442959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3039434000", "shortLongTermDebtTotal": "3949960000", "totalShareholderEquity": "1133030000", "capitalLeaseObligations": "604529000", "otherCurrentLiabilities": "84780000", "totalCurrentLiabilities": "1266387000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3694116000", "cashAndShortTermInvestments": "514078000", "commonStockSharesOutstanding": "330963000", "intangibleAssetsExcludingGoodwill": "1049103000", "cashAndCashEquivalentsAtCarryingValue": "514078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-543979000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-37750000", "operatingCashflow": "907303000", "capitalExpenditures": "559370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "398241000", "cashflowFromInvestment": "-1517288000", "stockBasedCompensation": "13265000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "468904000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 1579730000, "cost_of_revenue": 907388000, "gross_profit": 672342000, "ebit": 208609000, "ebitda": 591491000, "pretax_income": -8141000, "tax_provision": 17980000, "net_income": -25832000, "net_income_to_common": -25832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 916488000, "total_current_assets": 1430390000, "total_assets": 5542156000, "short_term_debt": 258179000, "long_term_debt": 2401471000, "total_debt": 2659650000, "total_liabilities": 3798600000, "total_equity": 1520368000, "shares_outstanding": 327820000, "goodwill_and_intangibles": 1625625000 }, "cash_flow": { "operating_cash_flow": 750189000, "capital_expenditure": 402475000, "free_cash_flow": 1152664000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279623, "ticker_id": 2090, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "208609000", "ebitda": "591491000", "netIncome": "-25832000", "grossProfit": "672342000", "depreciation": "None", "totalRevenue": "1579730000", "costOfRevenue": "907388000", "interestIncome": "7798000", "incomeBeforeTax": "-8141000", "interestExpense": "216750000", "operatingIncome": "388371000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17980000", "reportedCurrency": "USD", "netInterestIncome": "-222615000", "nonInterestIncome": "None", "operatingExpenses": "283971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "907388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "382882000", "sellingGeneralAndAdministrative": "241828000", "netIncomeFromContinuingOperations": "-26121000" }, "balance": { "goodwill": "779896000", "inventory": "42021000", "commonStock": "5223484000", "currentDebt": "None", "investments": "None", "totalAssets": "5542156000", "longTermDebt": "2401471000", "shortTermDebt": "258179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "845729000", "reportedCurrency": "USD", "retainedEarnings": "-2860205000", "totalLiabilities": "3798600000", "otherCurrentAssets": "40812000", "totalCurrentAssets": "1430390000", "currentLongTermDebt": "207619000", "longTermInvestments": "11000", "shortTermInvestments": "None", "currentNetReceivables": "431069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4111766000", "currentAccountsPayable": "342841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2229485000", "shortLongTermDebtTotal": "2985191000", "totalShareholderEquity": "1520368000", "capitalLeaseObligations": "376101000", "otherCurrentLiabilities": "97780000", "totalCurrentLiabilities": "830559000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2968041000", "cashAndShortTermInvestments": "916488000", "commonStockSharesOutstanding": "327820000", "intangibleAssetsExcludingGoodwill": "845729000", "cashAndCashEquivalentsAtCarryingValue": "916488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8141000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "6689000", "operatingCashflow": "750189000", "capitalExpenditures": "402475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "524265000", "cashflowFromInvestment": "-877949000", "stockBasedCompensation": "11780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "378000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1579730000, "cost_of_revenue": 907388000, "gross_profit": 672342000, "research_and_development": null, "selling_general_admin": 241828000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 208609000, "depreciation_amortisation": 382882000, "ebitda": 591491000, "interest_expense": 216750000, "interest_income": null, "other_non_operating": null, "pretax_income": -8141000, "tax_provision": 17980000, "effective_tax_rate": null, "net_income": -25832000, "net_income_continuing_ops": -26121000, "net_income_to_common": -25832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 916488000, "short_term_investments": null, "net_receivables": 431069000, "inventory": 42021000, "other_current_assets": null, "total_current_assets": 1430390000, "net_ppe": null, "goodwill": 779896000, "intangible_assets": 845729000, "goodwill_and_intangibles": 1625625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4111766000, "total_assets": 5542156000, "short_term_debt": 258179000, "accounts_payable": 342841000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 830559000, "long_term_debt": 2401471000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2968041000, "total_liabilities": 3798600000, "total_debt": 2659650000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2860205000, "total_equity": 1520368000, "shares_outstanding": 327820000, "operating_cash_flow": 750189000, "stock_based_compensation": 11780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 402475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -877949000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 524265000, "free_cash_flow": 1152664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "208609000", "ebitda": "591491000", "netIncome": "-25832000", "grossProfit": "672342000", "depreciation": "None", "totalRevenue": "1579730000", "costOfRevenue": "907388000", "interestIncome": "7798000", "incomeBeforeTax": "-8141000", "interestExpense": "216750000", "operatingIncome": "388371000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17980000", "reportedCurrency": "USD", "netInterestIncome": "-222615000", "nonInterestIncome": "None", "operatingExpenses": "283971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "907388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "382882000", "sellingGeneralAndAdministrative": "241828000", "netIncomeFromContinuingOperations": "-26121000" }, "balance": { "goodwill": "779896000", "inventory": "42021000", "commonStock": "5223484000", "currentDebt": "None", "investments": "None", "totalAssets": "5542156000", "longTermDebt": "2401471000", "shortTermDebt": "258179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "845729000", "reportedCurrency": "USD", "retainedEarnings": "-2860205000", "totalLiabilities": "3798600000", "otherCurrentAssets": "40812000", "totalCurrentAssets": "1430390000", "currentLongTermDebt": "207619000", "longTermInvestments": "11000", "shortTermInvestments": "None", "currentNetReceivables": "431069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4111766000", "currentAccountsPayable": "342841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2229485000", "shortLongTermDebtTotal": "2985191000", "totalShareholderEquity": "1520368000", "capitalLeaseObligations": "376101000", "otherCurrentLiabilities": "97780000", "totalCurrentLiabilities": "830559000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2968041000", "cashAndShortTermInvestments": "916488000", "commonStockSharesOutstanding": "327820000", "intangibleAssetsExcludingGoodwill": "845729000", "cashAndCashEquivalentsAtCarryingValue": "916488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8141000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "6689000", "operatingCashflow": "750189000", "capitalExpenditures": "402475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "524265000", "cashflowFromInvestment": "-877949000", "stockBasedCompensation": "11780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "378000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382882000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 1403149000, "cost_of_revenue": 838423000, "gross_profit": 564726000, "ebit": 59421000, "ebitda": 468083000, "pretax_income": -152853000, "tax_provision": 169829000, "net_income": -321994000, "net_income_to_common": -321994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585416000, "total_current_assets": 989320000, "total_assets": 4447643000, "short_term_debt": 214365000, "long_term_debt": 2017090000, "total_debt": 2231455000, "total_liabilities": 3223452000, "total_equity": 1209975000, "shares_outstanding": 330753869, "goodwill_and_intangibles": 1347097000 }, "cash_flow": { "operating_cash_flow": 635256000, "capital_expenditure": 229199000, "free_cash_flow": 864455000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279628, "ticker_id": 2090, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59421000", "ebitda": "468083000", "netIncome": "-321994000", "grossProfit": "564726000", "depreciation": "None", "totalRevenue": "1403149000", "costOfRevenue": "838423000", "interestIncome": "5101000", "incomeBeforeTax": "-152853000", "interestExpense": "209630000", "operatingIncome": "331945000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "169829000", "reportedCurrency": "USD", "netInterestIncome": "-214979000", "nonInterestIncome": "None", "operatingExpenses": "232781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "838423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "408662000", "sellingGeneralAndAdministrative": "180225000", "netIncomeFromContinuingOperations": "-322682000" }, "balance": { "goodwill": "656256000", "inventory": "49222000", "commonStock": "4530870000", "currentDebt": "None", "investments": "None", "totalAssets": "4447643000", "longTermDebt": "2017090000", "shortTermDebt": "214365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "690841000", "reportedCurrency": "USD", "retainedEarnings": "-2831371000", "totalLiabilities": "3223452000", "otherCurrentAssets": "45621000", "totalCurrentAssets": "989320000", "currentLongTermDebt": "186119000", "longTermInvestments": "8000", "shortTermInvestments": "None", "currentNetReceivables": "309061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3458323000", "currentAccountsPayable": "301813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1906170000", "shortLongTermDebtTotal": "2517956000", "totalShareholderEquity": "1209975000", "capitalLeaseObligations": "314747000", "otherCurrentLiabilities": "116538000", "totalCurrentLiabilities": "683643000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2539809000", "cashAndShortTermInvestments": "585416000", "commonStockSharesOutstanding": "330753869", "intangibleAssetsExcludingGoodwill": "690841000", "cashAndCashEquivalentsAtCarryingValue": "585416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152853000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8482000", "operatingCashflow": "635256000", "capitalExpenditures": "229199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128136000", "cashflowFromInvestment": "-758512000", "stockBasedCompensation": "8342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "408662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1403149000, "cost_of_revenue": 838423000, "gross_profit": 564726000, "research_and_development": null, "selling_general_admin": 180225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59421000, "depreciation_amortisation": 408662000, "ebitda": 468083000, "interest_expense": 209630000, "interest_income": null, "other_non_operating": null, "pretax_income": -152853000, "tax_provision": 169829000, "effective_tax_rate": null, "net_income": -321994000, "net_income_continuing_ops": -322682000, "net_income_to_common": -321994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 585416000, "short_term_investments": null, "net_receivables": 309061000, "inventory": 49222000, "other_current_assets": null, "total_current_assets": 989320000, "net_ppe": null, "goodwill": 656256000, "intangible_assets": 690841000, "goodwill_and_intangibles": 1347097000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3458323000, "total_assets": 4447643000, "short_term_debt": 214365000, "accounts_payable": 301813000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683643000, "long_term_debt": 2017090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2539809000, "total_liabilities": 3223452000, "total_debt": 2231455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2831371000, "total_equity": 1209975000, "shares_outstanding": 330753869, "operating_cash_flow": 635256000, "stock_based_compensation": 8342000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -758512000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128136000, "free_cash_flow": 864455000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59421000", "ebitda": "468083000", "netIncome": "-321994000", "grossProfit": "564726000", "depreciation": "None", "totalRevenue": "1403149000", "costOfRevenue": "838423000", "interestIncome": "5101000", "incomeBeforeTax": "-152853000", "interestExpense": "209630000", "operatingIncome": "331945000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "169829000", "reportedCurrency": "USD", "netInterestIncome": "-214979000", "nonInterestIncome": "None", "operatingExpenses": "232781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "838423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "408662000", "sellingGeneralAndAdministrative": "180225000", "netIncomeFromContinuingOperations": "-322682000" }, "balance": { "goodwill": "656256000", "inventory": "49222000", "commonStock": "4530870000", "currentDebt": "None", "investments": "None", "totalAssets": "4447643000", "longTermDebt": "2017090000", "shortTermDebt": "214365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "690841000", "reportedCurrency": "USD", "retainedEarnings": "-2831371000", "totalLiabilities": "3223452000", "otherCurrentAssets": "45621000", "totalCurrentAssets": "989320000", "currentLongTermDebt": "186119000", "longTermInvestments": "8000", "shortTermInvestments": "None", "currentNetReceivables": "309061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3458323000", "currentAccountsPayable": "301813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1906170000", "shortLongTermDebtTotal": "2517956000", "totalShareholderEquity": "1209975000", "capitalLeaseObligations": "314747000", "otherCurrentLiabilities": "116538000", "totalCurrentLiabilities": "683643000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2539809000", "cashAndShortTermInvestments": "585416000", "commonStockSharesOutstanding": "330753869", "intangibleAssetsExcludingGoodwill": "690841000", "cashAndCashEquivalentsAtCarryingValue": "585416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152853000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8482000", "operatingCashflow": "635256000", "capitalExpenditures": "229199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128136000", "cashflowFromInvestment": "-758512000", "stockBasedCompensation": "8342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "408662000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 1231056000, "cost_of_revenue": 810967000, "gross_profit": 420089000, "ebit": -198409000, "ebitda": 186098000, "pretax_income": -409974000, "tax_provision": 13518000, "net_income": -423492000, "net_income_to_common": -423492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898802000, "total_current_assets": 1223706000, "total_assets": 4164707999, "short_term_debt": 122001000, "long_term_debt": 1950711000, "total_debt": 2072712000, "total_liabilities": 2734389000, "total_equity": 1430319000, "shares_outstanding": 330753869, "goodwill_and_intangibles": 967772999 }, "cash_flow": { "operating_cash_flow": 641940000, "capital_expenditure": 258278000, "free_cash_flow": 900218000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279632, "ticker_id": 2090, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-198409000", "ebitda": "186098000", "netIncome": "-423492000", "grossProfit": "420089000", "depreciation": "None", "totalRevenue": "1231056000", "costOfRevenue": "810967000", "interestIncome": "14732000", "incomeBeforeTax": "-409974000", "interestExpense": "209853000", "operatingIncome": "-157104000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13518000", "reportedCurrency": "USD", "netInterestIncome": "-225298000", "nonInterestIncome": "None", "operatingExpenses": "577193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384507000", "sellingGeneralAndAdministrative": "495040000", "netIncomeFromContinuingOperations": "-423492000" }, "balance": { "goodwill": "518140999", "inventory": "48711000", "commonStock": "4530870000", "currentDebt": "None", "investments": "None", "totalAssets": "4164707999", "longTermDebt": "1950711000", "shortTermDebt": "122001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "449632000", "reportedCurrency": "USD", "retainedEarnings": "-2509377000", "totalLiabilities": "2734389000", "otherCurrentAssets": "13254000", "totalCurrentAssets": "1223706000", "currentLongTermDebt": "105167000", "longTermInvestments": "11000", "shortTermInvestments": "None", "currentNetReceivables": "262939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2941001999", "currentAccountsPayable": "338402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1907017000", "shortLongTermDebtTotal": "2240372000", "totalShareholderEquity": "1430319000", "capitalLeaseObligations": "184494000", "otherCurrentLiabilities": "72993000", "totalCurrentLiabilities": "566460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2167929000", "cashAndShortTermInvestments": "898802000", "commonStockSharesOutstanding": "330753869", "intangibleAssetsExcludingGoodwill": "449632000", "cashAndCashEquivalentsAtCarryingValue": "898802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-409974000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-27069000", "operatingCashflow": "641940000", "capitalExpenditures": "258278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138319000", "cashflowFromInvestment": "-235806000", "stockBasedCompensation": "351054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1231056000, "cost_of_revenue": 810967000, "gross_profit": 420089000, "research_and_development": null, "selling_general_admin": 495040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -198409000, "depreciation_amortisation": 384507000, "ebitda": 186098000, "interest_expense": 209853000, "interest_income": null, "other_non_operating": null, "pretax_income": -409974000, "tax_provision": 13518000, "effective_tax_rate": null, "net_income": -423492000, "net_income_continuing_ops": -423492000, "net_income_to_common": -423492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 898802000, "short_term_investments": null, "net_receivables": 262939000, "inventory": 48711000, "other_current_assets": null, "total_current_assets": 1223706000, "net_ppe": null, "goodwill": 518140999, "intangible_assets": 449632000, "goodwill_and_intangibles": 967772999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2941001999, "total_assets": 4164707999, "short_term_debt": 122001000, "accounts_payable": 338402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 566460000, "long_term_debt": 1950711000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2167929000, "total_liabilities": 2734389000, "total_debt": 2072712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2509377000, "total_equity": 1430319000, "shares_outstanding": 330753869, "operating_cash_flow": 641940000, "stock_based_compensation": 351054000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 258278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235806000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138319000, "free_cash_flow": 900218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-198409000", "ebitda": "186098000", "netIncome": "-423492000", "grossProfit": "420089000", "depreciation": "None", "totalRevenue": "1231056000", "costOfRevenue": "810967000", "interestIncome": "14732000", "incomeBeforeTax": "-409974000", "interestExpense": "209853000", "operatingIncome": "-157104000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13518000", "reportedCurrency": "USD", "netInterestIncome": "-225298000", "nonInterestIncome": "None", "operatingExpenses": "577193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384507000", "sellingGeneralAndAdministrative": "495040000", "netIncomeFromContinuingOperations": "-423492000" }, "balance": { "goodwill": "518140999", "inventory": "48711000", "commonStock": "4530870000", "currentDebt": "None", "investments": "None", "totalAssets": "4164707999", "longTermDebt": "1950711000", "shortTermDebt": "122001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "449632000", "reportedCurrency": "USD", "retainedEarnings": "-2509377000", "totalLiabilities": "2734389000", "otherCurrentAssets": "13254000", "totalCurrentAssets": "1223706000", "currentLongTermDebt": "105167000", "longTermInvestments": "11000", "shortTermInvestments": "None", "currentNetReceivables": "262939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2941001999", "currentAccountsPayable": "338402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1907017000", "shortLongTermDebtTotal": "2240372000", "totalShareholderEquity": "1430319000", "capitalLeaseObligations": "184494000", "otherCurrentLiabilities": "72993000", "totalCurrentLiabilities": "566460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2167929000", "cashAndShortTermInvestments": "898802000", "commonStockSharesOutstanding": "330753869", "intangibleAssetsExcludingGoodwill": "449632000", "cashAndCashEquivalentsAtCarryingValue": "898802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-409974000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-27069000", "operatingCashflow": "641940000", "capitalExpenditures": "258278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138319000", "cashflowFromInvestment": "-235806000", "stockBasedCompensation": "351054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 1168087000, "cost_of_revenue": 766732000, "gross_profit": 401355000, "ebit": 100231000, "ebitda": 419647000, "pretax_income": -86022000, "tax_provision": 46748000, "net_income": -132770000, "net_income_to_common": -132770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 633450000, "total_current_assets": 964295000, "total_assets": 3824876000, "short_term_debt": 187438000, "long_term_debt": null, "total_debt": 187438000, "total_liabilities": 2492801000, "total_equity": 1332075000, "shares_outstanding": 328053869, "goodwill_and_intangibles": 1009505000 }, "cash_flow": { "operating_cash_flow": 462307000, "capital_expenditure": 378025000, "free_cash_flow": 840332000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279633, "ticker_id": 2090, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100231000", "ebitda": "419647000", "netIncome": "-132770000", "grossProfit": "401355000", "depreciation": "None", "totalRevenue": "1168087000", "costOfRevenue": "766732000", "interestIncome": "18701000", "incomeBeforeTax": "-86022000", "interestExpense": "186253000", "operatingIncome": "205932000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46748000", "reportedCurrency": "USD", "netInterestIncome": "-174541000", "nonInterestIncome": "None", "operatingExpenses": "181316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "766732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319416000", "sellingGeneralAndAdministrative": "125186000", "netIncomeFromContinuingOperations": "-132770000" }, "balance": { "goodwill": "530659000", "inventory": "21468000", "commonStock": "4518502000", "currentDebt": "None", "investments": "None", "totalAssets": "3824876000", "longTermDebt": "None", "shortTermDebt": "187438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "478846000", "reportedCurrency": "USD", "retainedEarnings": "-2089904000", "totalLiabilities": "2492801000", "otherCurrentAssets": "121697000", "totalCurrentAssets": "964295000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2860581000", "currentAccountsPayable": "281277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1531976000", "shortLongTermDebtTotal": "1897774000", "totalShareholderEquity": "1332075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104816000", "totalCurrentLiabilities": "573531000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1919270000", "cashAndShortTermInvestments": "633450000", "commonStockSharesOutstanding": "328053869", "intangibleAssetsExcludingGoodwill": "478846000", "cashAndCashEquivalentsAtCarryingValue": "633450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86022000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4592000", "operatingCashflow": "462307000", "capitalExpenditures": "378025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202780000", "cashflowFromInvestment": "-264596000", "stockBasedCompensation": "-5065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1168087000, "cost_of_revenue": 766732000, "gross_profit": 401355000, "research_and_development": null, "selling_general_admin": 125186000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100231000, "depreciation_amortisation": 319416000, "ebitda": 419647000, "interest_expense": 186253000, "interest_income": null, "other_non_operating": null, "pretax_income": -86022000, "tax_provision": 46748000, "effective_tax_rate": null, "net_income": -132770000, "net_income_continuing_ops": -132770000, "net_income_to_common": -132770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 633450000, "short_term_investments": null, "net_receivables": 187680000, "inventory": 21468000, "other_current_assets": null, "total_current_assets": 964295000, "net_ppe": null, "goodwill": 530659000, "intangible_assets": 478846000, "goodwill_and_intangibles": 1009505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2860581000, "total_assets": 3824876000, "short_term_debt": 187438000, "accounts_payable": 281277000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 573531000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1919270000, "total_liabilities": 2492801000, "total_debt": 187438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2089904000, "total_equity": 1332075000, "shares_outstanding": 328053869, "operating_cash_flow": 462307000, "stock_based_compensation": -5065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 378025000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -264596000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202780000, "free_cash_flow": 840332000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100231000", "ebitda": "419647000", "netIncome": "-132770000", "grossProfit": "401355000", "depreciation": "None", "totalRevenue": "1168087000", "costOfRevenue": "766732000", "interestIncome": "18701000", "incomeBeforeTax": "-86022000", "interestExpense": "186253000", "operatingIncome": "205932000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46748000", "reportedCurrency": "USD", "netInterestIncome": "-174541000", "nonInterestIncome": "None", "operatingExpenses": "181316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "766732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319416000", "sellingGeneralAndAdministrative": "125186000", "netIncomeFromContinuingOperations": "-132770000" }, "balance": { "goodwill": "530659000", "inventory": "21468000", "commonStock": "4518502000", "currentDebt": "None", "investments": "None", "totalAssets": "3824876000", "longTermDebt": "None", "shortTermDebt": "187438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "478846000", "reportedCurrency": "USD", "retainedEarnings": "-2089904000", "totalLiabilities": "2492801000", "otherCurrentAssets": "121697000", "totalCurrentAssets": "964295000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2860581000", "currentAccountsPayable": "281277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1531976000", "shortLongTermDebtTotal": "1897774000", "totalShareholderEquity": "1332075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104816000", "totalCurrentLiabilities": "573531000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1919270000", "cashAndShortTermInvestments": "633450000", "commonStockSharesOutstanding": "328053869", "intangibleAssetsExcludingGoodwill": "478846000", "cashAndCashEquivalentsAtCarryingValue": "633450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86022000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4592000", "operatingCashflow": "462307000", "capitalExpenditures": "378025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202780000", "cashflowFromInvestment": "-264596000", "stockBasedCompensation": "-5065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317304000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 415400000, "cost_of_revenue": 184100000, "gross_profit": 231300000, "ebit": 119900000, "ebitda": 177000000, "pretax_income": 117200000, "tax_provision": 50100000, "net_income": 75800000, "net_income_to_common": 75800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940500000, "total_current_assets": 2689600000, "total_assets": 4665700000, "short_term_debt": 385200000, "long_term_debt": 2813200000, "total_debt": 3198400000, "total_liabilities": 4689400000, "total_equity": -193300000, "shares_outstanding": 343111000, "goodwill_and_intangibles": 550800000 }, "cash_flow": { "operating_cash_flow": 205700000, "capital_expenditure": 46400000, "free_cash_flow": 252100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279601, "ticker_id": 2090, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119900000", "ebitda": "177000000", "netIncome": "75800000", "grossProfit": "231300000", "depreciation": "None", "totalRevenue": "415400000", "costOfRevenue": "184100000", "interestIncome": "13800000", "incomeBeforeTax": "117200000", "interestExpense": "81200000", "operatingIncome": "119900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "50100000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "111400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57100000", "sellingGeneralAndAdministrative": "101900000", "netIncomeFromContinuingOperations": "67100000" }, "balance": { "goodwill": "269500000", "inventory": "41100000", "commonStock": "5424800000", "currentDebt": "None", "investments": "None", "totalAssets": "4665700000", "longTermDebt": "2813200000", "shortTermDebt": "385200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "281300000", "reportedCurrency": "USD", "retainedEarnings": "-6724600000", "totalLiabilities": "4689400000", "otherCurrentAssets": "1515700000", "totalCurrentAssets": "2689600000", "currentLongTermDebt": "322900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1976100000", "currentAccountsPayable": "183600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3502100000", "totalShareholderEquity": "-193300000", "capitalLeaseObligations": "366000000", "otherCurrentLiabilities": "723700000", "totalCurrentLiabilities": "1341100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3348299999", "cashAndShortTermInvestments": "940500000", "commonStockSharesOutstanding": "343111000", "intangibleAssetsExcludingGoodwill": "281300000", "cashAndCashEquivalentsAtCarryingValue": "940500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1999999", "operatingCashflow": "205700000", "capitalExpenditures": "46400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51200000", "cashflowFromInvestment": "-40300000", "stockBasedCompensation": "41400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 415400000, "cost_of_revenue": 184100000, "gross_profit": 231300000, "research_and_development": null, "selling_general_admin": 101900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119900000, "depreciation_amortisation": 57100000, "ebitda": 177000000, "interest_expense": 81200000, "interest_income": null, "other_non_operating": null, "pretax_income": 117200000, "tax_provision": 50100000, "effective_tax_rate": null, "net_income": 75800000, "net_income_continuing_ops": 67100000, "net_income_to_common": 75800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 940500000, "short_term_investments": null, "net_receivables": 192300000, "inventory": 41100000, "other_current_assets": null, "total_current_assets": 2689600000, "net_ppe": null, "goodwill": 269500000, "intangible_assets": 281300000, "goodwill_and_intangibles": 550800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1976100000, "total_assets": 4665700000, "short_term_debt": 385200000, "accounts_payable": 183600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1341100000, "long_term_debt": 2813200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3348299999, "total_liabilities": 4689400000, "total_debt": 3198400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6724600000, "total_equity": -193300000, "shares_outstanding": 343111000, "operating_cash_flow": 205700000, "stock_based_compensation": 41400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51200000, "free_cash_flow": 252100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119900000", "ebitda": "177000000", "netIncome": "75800000", "grossProfit": "231300000", "depreciation": "None", "totalRevenue": "415400000", "costOfRevenue": "184100000", "interestIncome": "13800000", "incomeBeforeTax": "117200000", "interestExpense": "81200000", "operatingIncome": "119900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "50100000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "111400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57100000", "sellingGeneralAndAdministrative": "101900000", "netIncomeFromContinuingOperations": "67100000" }, "balance": { "goodwill": "269500000", "inventory": "41100000", "commonStock": "5424800000", "currentDebt": "None", "investments": "None", "totalAssets": "4665700000", "longTermDebt": "2813200000", "shortTermDebt": "385200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "281300000", "reportedCurrency": "USD", "retainedEarnings": "-6724600000", "totalLiabilities": "4689400000", "otherCurrentAssets": "1515700000", "totalCurrentAssets": "2689600000", "currentLongTermDebt": "322900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1976100000", "currentAccountsPayable": "183600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3502100000", "totalShareholderEquity": "-193300000", "capitalLeaseObligations": "366000000", "otherCurrentLiabilities": "723700000", "totalCurrentLiabilities": "1341100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3348299999", "cashAndShortTermInvestments": "940500000", "commonStockSharesOutstanding": "343111000", "intangibleAssetsExcludingGoodwill": "281300000", "cashAndCashEquivalentsAtCarryingValue": "940500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1999999", "operatingCashflow": "205700000", "capitalExpenditures": "46400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51200000", "cashflowFromInvestment": "-40300000", "stockBasedCompensation": "41400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57100000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 254000000, "cost_of_revenue": 96450000, "gross_profit": 157550000, "ebit": 155875000, "ebitda": 248375000, "pretax_income": 365500000, "tax_provision": -28500000, "net_income": -75900000, "net_income_to_common": -75900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825700000, "total_current_assets": 2503000000, "total_assets": 4489600000, "short_term_debt": 356400000, "long_term_debt": 2842000000, "total_debt": 3198400000, "total_liabilities": 4579400000, "total_equity": -251300000, "shares_outstanding": 335521000, "goodwill_and_intangibles": 551600000 }, "cash_flow": { "operating_cash_flow": 170403693, "capital_expenditure": 82981733, "free_cash_flow": 253385426, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279602, "ticker_id": 2090, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155875000", "ebitda": "248375000", "netIncome": "-75900000", "grossProfit": "157550000", "depreciation": "None", "totalRevenue": "254000000", "costOfRevenue": "96450000", "interestIncome": "2800000", "incomeBeforeTax": "365500000", "interestExpense": "28700000", "operatingIncome": "155875000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-28500000", "reportedCurrency": "USD", "netInterestIncome": "-13800000", "nonInterestIncome": "None", "operatingExpenses": "1675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92500000", "sellingGeneralAndAdministrative": "63800000", "netIncomeFromContinuingOperations": "394000000" }, "balance": { "goodwill": "262700000", "inventory": "42100000", "commonStock": "100656367", "currentDebt": "None", "investments": "None", "totalAssets": "4489600000", "longTermDebt": "2842000000", "shortTermDebt": "356400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288900000", "reportedCurrency": "USD", "retainedEarnings": "-6796400000", "totalLiabilities": "4579400000", "otherCurrentAssets": "1464300000", "totalCurrentAssets": "2503000000", "currentLongTermDebt": "295700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1986600000", "currentAccountsPayable": "148400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1186000000", "shortLongTermDebtTotal": "3510100000", "totalShareholderEquity": "-251300000", "capitalLeaseObligations": "372400000", "otherCurrentLiabilities": "651900000", "totalCurrentLiabilities": "1203300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3376099999", "cashAndShortTermInvestments": "825700000", "commonStockSharesOutstanding": "335521000", "intangibleAssetsExcludingGoodwill": "288900000", "cashAndCashEquivalentsAtCarryingValue": "825700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "401700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-490768", "operatingCashflow": "170403693", "capitalExpenditures": "82981733", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56225587", "cashflowFromInvestment": "98599141", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254000000, "cost_of_revenue": 96450000, "gross_profit": 157550000, "research_and_development": null, "selling_general_admin": 63800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155875000, "depreciation_amortisation": 92500000, "ebitda": 248375000, "interest_expense": 28700000, "interest_income": null, "other_non_operating": null, "pretax_income": 365500000, "tax_provision": -28500000, "effective_tax_rate": null, "net_income": -75900000, "net_income_continuing_ops": 394000000, "net_income_to_common": -75900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 825700000, "short_term_investments": null, "net_receivables": 170900000, "inventory": 42100000, "other_current_assets": null, "total_current_assets": 2503000000, "net_ppe": null, "goodwill": 262700000, "intangible_assets": 288900000, "goodwill_and_intangibles": 551600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1986600000, "total_assets": 4489600000, "short_term_debt": 356400000, "accounts_payable": 148400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1203300000, "long_term_debt": 2842000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3376099999, "total_liabilities": 4579400000, "total_debt": 3198400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6796400000, "total_equity": -251300000, "shares_outstanding": 335521000, "operating_cash_flow": 170403693, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82981733, "acquisitions": null, "other_investing": null, "investing_cash_flow": 98599141, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56225587, "free_cash_flow": 253385426, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155875000", "ebitda": "248375000", "netIncome": "-75900000", "grossProfit": "157550000", "depreciation": "None", "totalRevenue": "254000000", "costOfRevenue": "96450000", "interestIncome": "2800000", "incomeBeforeTax": "365500000", "interestExpense": "28700000", "operatingIncome": "155875000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-28500000", "reportedCurrency": "USD", "netInterestIncome": "-13800000", "nonInterestIncome": "None", "operatingExpenses": "1675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92500000", "sellingGeneralAndAdministrative": "63800000", "netIncomeFromContinuingOperations": "394000000" }, "balance": { "goodwill": "262700000", "inventory": "42100000", "commonStock": "100656367", "currentDebt": "None", "investments": "None", "totalAssets": "4489600000", "longTermDebt": "2842000000", "shortTermDebt": "356400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288900000", "reportedCurrency": "USD", "retainedEarnings": "-6796400000", "totalLiabilities": "4579400000", "otherCurrentAssets": "1464300000", "totalCurrentAssets": "2503000000", "currentLongTermDebt": "295700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1986600000", "currentAccountsPayable": "148400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1186000000", "shortLongTermDebtTotal": "3510100000", "totalShareholderEquity": "-251300000", "capitalLeaseObligations": "372400000", "otherCurrentLiabilities": "651900000", "totalCurrentLiabilities": "1203300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3376099999", "cashAndShortTermInvestments": "825700000", "commonStockSharesOutstanding": "335521000", "intangibleAssetsExcludingGoodwill": "288900000", "cashAndCashEquivalentsAtCarryingValue": "825700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "401700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-490768", "operatingCashflow": "170403693", "capitalExpenditures": "82981733", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56225587", "cashflowFromInvestment": "98599141", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92500000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 455100000, "cost_of_revenue": 239000000, "gross_profit": 216100000, "ebit": 188400000, "ebitda": 283200000, "pretax_income": 188400000, "tax_provision": 41000000, "net_income": 151000000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 647600000, "total_current_assets": 1069200000, "total_assets": 4683300000, "short_term_debt": 232400000, "long_term_debt": 3137600000, "total_debt": 3370000000, "total_liabilities": 4645200000, "total_equity": -135800000, "shares_outstanding": 342779000, "goodwill_and_intangibles": 1149000000 }, "cash_flow": { "operating_cash_flow": 251300000, "capital_expenditure": 74400000, "free_cash_flow": 325700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279604, "ticker_id": 2090, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188400000", "ebitda": "283200000", "netIncome": "151000000", "grossProfit": "216100000", "depreciation": "None", "totalRevenue": "455100000", "costOfRevenue": "239000000", "interestIncome": "11800000", "incomeBeforeTax": "188400000", "interestExpense": "86800000", "operatingIncome": "159900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "56200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94800000", "sellingGeneralAndAdministrative": "58300000", "netIncomeFromContinuingOperations": "147400000" }, "balance": { "goodwill": "441300000", "inventory": "40800000", "commonStock": "5419700000", "currentDebt": "None", "investments": "None", "totalAssets": "4683300000", "longTermDebt": "3137600000", "shortTermDebt": "232400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "707700000", "reportedCurrency": "USD", "retainedEarnings": "-6724500000", "totalLiabilities": "4645200000", "otherCurrentAssets": "199100000", "totalCurrentAssets": "1069200000", "currentLongTermDebt": "133100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3614100000", "currentAccountsPayable": "196500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2161800000", "shortLongTermDebtTotal": "3895400000", "totalShareholderEquity": "-135800000", "capitalLeaseObligations": "624700000", "otherCurrentLiabilities": "238200000", "totalCurrentLiabilities": "667100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3978100000", "cashAndShortTermInvestments": "647600000", "commonStockSharesOutstanding": "342779000", "intangibleAssetsExcludingGoodwill": "707700000", "cashAndCashEquivalentsAtCarryingValue": "647600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "251300000", "capitalExpenditures": "74400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93000000", "cashflowFromInvestment": "-43300000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 455100000, "cost_of_revenue": 239000000, "gross_profit": 216100000, "research_and_development": null, "selling_general_admin": 58300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188400000, "depreciation_amortisation": 94800000, "ebitda": 283200000, "interest_expense": 86800000, "interest_income": null, "other_non_operating": null, "pretax_income": 188400000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 151000000, "net_income_continuing_ops": 147400000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 647600000, "short_term_investments": null, "net_receivables": 181700000, "inventory": 40800000, "other_current_assets": null, "total_current_assets": 1069200000, "net_ppe": null, "goodwill": 441300000, "intangible_assets": 707700000, "goodwill_and_intangibles": 1149000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3614100000, "total_assets": 4683300000, "short_term_debt": 232400000, "accounts_payable": 196500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 667100000, "long_term_debt": 3137600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3978100000, "total_liabilities": 4645200000, "total_debt": 3370000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6724500000, "total_equity": -135800000, "shares_outstanding": 342779000, "operating_cash_flow": 251300000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93000000, "free_cash_flow": 325700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188400000", "ebitda": "283200000", "netIncome": "151000000", "grossProfit": "216100000", "depreciation": "None", "totalRevenue": "455100000", "costOfRevenue": "239000000", "interestIncome": "11800000", "incomeBeforeTax": "188400000", "interestExpense": "86800000", "operatingIncome": "159900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "56200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94800000", "sellingGeneralAndAdministrative": "58300000", "netIncomeFromContinuingOperations": "147400000" }, "balance": { "goodwill": "441300000", "inventory": "40800000", "commonStock": "5419700000", "currentDebt": "None", "investments": "None", "totalAssets": "4683300000", "longTermDebt": "3137600000", "shortTermDebt": "232400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "707700000", "reportedCurrency": "USD", "retainedEarnings": "-6724500000", "totalLiabilities": "4645200000", "otherCurrentAssets": "199100000", "totalCurrentAssets": "1069200000", "currentLongTermDebt": "133100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3614100000", "currentAccountsPayable": "196500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2161800000", "shortLongTermDebtTotal": "3895400000", "totalShareholderEquity": "-135800000", "capitalLeaseObligations": "624700000", "otherCurrentLiabilities": "238200000", "totalCurrentLiabilities": "667100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3978100000", "cashAndShortTermInvestments": "647600000", "commonStockSharesOutstanding": "342779000", "intangibleAssetsExcludingGoodwill": "707700000", "cashAndCashEquivalentsAtCarryingValue": "647600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "251300000", "capitalExpenditures": "74400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93000000", "cashflowFromInvestment": "-43300000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94800000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 433300000, "cost_of_revenue": 211000000, "gross_profit": 222300000, "ebit": 167100000, "ebitda": 256100000, "pretax_income": 67700000, "tax_provision": 35400000, "net_income": 35400000, "net_income_to_common": 35400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 531800000, "total_current_assets": 984500000, "total_assets": 4489800000, "short_term_debt": 194900000, "long_term_debt": 3137200000, "total_debt": 3332100000, "total_liabilities": 4588200000, "total_equity": -270800000, "shares_outstanding": 354000000, "goodwill_and_intangibles": 1145600000 }, "cash_flow": { "operating_cash_flow": 237700000, "capital_expenditure": 46300000, "free_cash_flow": 284000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279605, "ticker_id": 2090, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167100000", "ebitda": "256100000", "netIncome": "35400000", "grossProfit": "222300000", "depreciation": "None", "totalRevenue": "433300000", "costOfRevenue": "211000000", "interestIncome": "35600000", "incomeBeforeTax": "67700000", "interestExpense": "114300000", "operatingIncome": "146400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "35400000", "reportedCurrency": "USD", "netInterestIncome": "-78700000", "nonInterestIncome": "None", "operatingExpenses": "75900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "74700000", "netIncomeFromContinuingOperations": "32300000" }, "balance": { "goodwill": "430700000", "inventory": "39000000", "commonStock": "5419700000", "currentDebt": "None", "investments": "None", "totalAssets": "4489800000", "longTermDebt": "3137200000", "shortTermDebt": "194900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "714900000", "reportedCurrency": "USD", "retainedEarnings": "-6875500000", "totalLiabilities": "4588200000", "otherCurrentAssets": "99900000", "totalCurrentAssets": "984500000", "currentLongTermDebt": "102400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3505300000", "currentAccountsPayable": "349000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2095100000", "shortLongTermDebtTotal": "3834400000", "totalShareholderEquity": "-270800000", "capitalLeaseObligations": "594800000", "otherCurrentLiabilities": "45300000", "totalCurrentLiabilities": "641200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3947000000", "cashAndShortTermInvestments": "531800000", "commonStockSharesOutstanding": "354000000", "intangibleAssetsExcludingGoodwill": "714900000", "cashAndCashEquivalentsAtCarryingValue": "531800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4100000", "operatingCashflow": "237700000", "capitalExpenditures": "46300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291300000", "cashflowFromInvestment": "-47300000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433300000, "cost_of_revenue": 211000000, "gross_profit": 222300000, "research_and_development": null, "selling_general_admin": 74700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167100000, "depreciation_amortisation": 89000000, "ebitda": 256100000, "interest_expense": 114300000, "interest_income": null, "other_non_operating": null, "pretax_income": 67700000, "tax_provision": 35400000, "effective_tax_rate": null, "net_income": 35400000, "net_income_continuing_ops": 32300000, "net_income_to_common": 35400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 531800000, "short_term_investments": null, "net_receivables": 313800000, "inventory": 39000000, "other_current_assets": null, "total_current_assets": 984500000, "net_ppe": null, "goodwill": 430700000, "intangible_assets": 714900000, "goodwill_and_intangibles": 1145600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3505300000, "total_assets": 4489800000, "short_term_debt": 194900000, "accounts_payable": 349000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 641200000, "long_term_debt": 3137200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3947000000, "total_liabilities": 4588200000, "total_debt": 3332100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6875500000, "total_equity": -270800000, "shares_outstanding": 354000000, "operating_cash_flow": 237700000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -291300000, "free_cash_flow": 284000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167100000", "ebitda": "256100000", "netIncome": "35400000", "grossProfit": "222300000", "depreciation": "None", "totalRevenue": "433300000", "costOfRevenue": "211000000", "interestIncome": "35600000", "incomeBeforeTax": "67700000", "interestExpense": "114300000", "operatingIncome": "146400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "35400000", "reportedCurrency": "USD", "netInterestIncome": "-78700000", "nonInterestIncome": "None", "operatingExpenses": "75900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "74700000", "netIncomeFromContinuingOperations": "32300000" }, "balance": { "goodwill": "430700000", "inventory": "39000000", "commonStock": "5419700000", "currentDebt": "None", "investments": "None", "totalAssets": "4489800000", "longTermDebt": "3137200000", "shortTermDebt": "194900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "714900000", "reportedCurrency": "USD", "retainedEarnings": "-6875500000", "totalLiabilities": "4588200000", "otherCurrentAssets": "99900000", "totalCurrentAssets": "984500000", "currentLongTermDebt": "102400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3505300000", "currentAccountsPayable": "349000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2095100000", "shortLongTermDebtTotal": "3834400000", "totalShareholderEquity": "-270800000", "capitalLeaseObligations": "594800000", "otherCurrentLiabilities": "45300000", "totalCurrentLiabilities": "641200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3947000000", "cashAndShortTermInvestments": "531800000", "commonStockSharesOutstanding": "354000000", "intangibleAssetsExcludingGoodwill": "714900000", "cashAndCashEquivalentsAtCarryingValue": "531800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4100000", "operatingCashflow": "237700000", "capitalExpenditures": "46300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291300000", "cashflowFromInvestment": "-47300000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 439600000, "cost_of_revenue": 213700000, "gross_profit": 225900000, "ebit": 183500000, "ebitda": 272900000, "pretax_income": 69200000, "tax_provision": 38500000, "net_income": 33100000, "net_income_to_common": 33100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629000000, "total_current_assets": 961200000, "total_assets": 4416100000, "short_term_debt": 299100000, "long_term_debt": 3167500000, "total_debt": 3466600000, "total_liabilities": 4600500000, "total_equity": -352300000, "shares_outstanding": 331000000, "goodwill_and_intangibles": 1114500000 }, "cash_flow": { "operating_cash_flow": 200300000, "capital_expenditure": 56600000, "free_cash_flow": 256900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279606, "ticker_id": 2090, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183500000", "ebitda": "272900000", "netIncome": "33100000", "grossProfit": "225900000", "depreciation": "None", "totalRevenue": "439600000", "costOfRevenue": "213700000", "interestIncome": "20500000", "incomeBeforeTax": "69200000", "interestExpense": "114300000", "operatingIncome": "163000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "38500000", "reportedCurrency": "USD", "netInterestIncome": "-93800000", "nonInterestIncome": "None", "operatingExpenses": "62900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89400000", "sellingGeneralAndAdministrative": "63100000", "netIncomeFromContinuingOperations": "30700000" }, "balance": { "goodwill": "417800000", "inventory": "44300000", "commonStock": "5418400000", "currentDebt": "None", "investments": "None", "totalAssets": "4416100000", "longTermDebt": "3167500000", "shortTermDebt": "299100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "696700000", "reportedCurrency": "USD", "retainedEarnings": "-6892300000", "totalLiabilities": "4600500000", "otherCurrentAssets": "None", "totalCurrentAssets": "961200000", "currentLongTermDebt": "215100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "287900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3454900000", "currentAccountsPayable": "398300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2100500000", "shortLongTermDebtTotal": "3957400000", "totalShareholderEquity": "-352300000", "capitalLeaseObligations": "574800000", "otherCurrentLiabilities": "10400000", "totalCurrentLiabilities": "755500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3845000000", "cashAndShortTermInvestments": "629000000", "commonStockSharesOutstanding": "331000000", "intangibleAssetsExcludingGoodwill": "696700000", "cashAndCashEquivalentsAtCarryingValue": "629000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-14200000", "operatingCashflow": "200300000", "capitalExpenditures": "56600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108100000", "cashflowFromInvestment": "-39200000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439600000, "cost_of_revenue": 213700000, "gross_profit": 225900000, "research_and_development": null, "selling_general_admin": 63100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183500000, "depreciation_amortisation": 89400000, "ebitda": 272900000, "interest_expense": 114300000, "interest_income": null, "other_non_operating": null, "pretax_income": 69200000, "tax_provision": 38500000, "effective_tax_rate": null, "net_income": 33100000, "net_income_continuing_ops": 30700000, "net_income_to_common": 33100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 629000000, "short_term_investments": null, "net_receivables": 287900000, "inventory": 44300000, "other_current_assets": null, "total_current_assets": 961200000, "net_ppe": null, "goodwill": 417800000, "intangible_assets": 696700000, "goodwill_and_intangibles": 1114500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3454900000, "total_assets": 4416100000, "short_term_debt": 299100000, "accounts_payable": 398300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 755500000, "long_term_debt": 3167500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3845000000, "total_liabilities": 4600500000, "total_debt": 3466600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6892300000, "total_equity": -352300000, "shares_outstanding": 331000000, "operating_cash_flow": 200300000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108100000, "free_cash_flow": 256900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "183500000", "ebitda": "272900000", "netIncome": "33100000", "grossProfit": "225900000", "depreciation": "None", "totalRevenue": "439600000", "costOfRevenue": "213700000", "interestIncome": "20500000", "incomeBeforeTax": "69200000", "interestExpense": "114300000", "operatingIncome": "163000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "38500000", "reportedCurrency": "USD", "netInterestIncome": "-93800000", "nonInterestIncome": "None", "operatingExpenses": "62900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89400000", "sellingGeneralAndAdministrative": "63100000", "netIncomeFromContinuingOperations": "30700000" }, "balance": { "goodwill": "417800000", "inventory": "44300000", "commonStock": "5418400000", "currentDebt": "None", "investments": "None", "totalAssets": "4416100000", "longTermDebt": "3167500000", "shortTermDebt": "299100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "696700000", "reportedCurrency": "USD", "retainedEarnings": "-6892300000", "totalLiabilities": "4600500000", "otherCurrentAssets": "None", "totalCurrentAssets": "961200000", "currentLongTermDebt": "215100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "287900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3454900000", "currentAccountsPayable": "398300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2100500000", "shortLongTermDebtTotal": "3957400000", "totalShareholderEquity": "-352300000", "capitalLeaseObligations": "574800000", "otherCurrentLiabilities": "10400000", "totalCurrentLiabilities": "755500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3845000000", "cashAndShortTermInvestments": "629000000", "commonStockSharesOutstanding": "331000000", "intangibleAssetsExcludingGoodwill": "696700000", "cashAndCashEquivalentsAtCarryingValue": "629000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-14200000", "operatingCashflow": "200300000", "capitalExpenditures": "56600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108100000", "cashflowFromInvestment": "-39200000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89400000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 437822000, "cost_of_revenue": 227788000, "gross_profit": 210034000, "ebit": -1474047000, "ebitda": -1408257750, "pretax_income": 236354000, "tax_provision": -6712000, "net_income": 246515000, "net_income_to_common": 246515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 577956000, "total_current_assets": 924308000, "total_assets": 4276992000, "short_term_debt": 210802000, "long_term_debt": 3219215000, "total_debt": 3430017000, "total_liabilities": 4572801000, "total_equity": -454579000, "shares_outstanding": 337692000, "goodwill_and_intangibles": 1077194000 }, "cash_flow": { "operating_cash_flow": 344308000, "capital_expenditure": 76432000, "free_cash_flow": 420740000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279607, "ticker_id": 2090, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1474047000", "ebitda": "-1408257750", "netIncome": "246515000", "grossProfit": "210034000", "depreciation": "None", "totalRevenue": "437822000", "costOfRevenue": "227788000", "interestIncome": "31036000", "incomeBeforeTax": "236354000", "interestExpense": "120436000", "operatingIncome": "212284000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6712000", "reportedCurrency": "USD", "netInterestIncome": "1666448000", "nonInterestIncome": "None", "operatingExpenses": "-2250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65789250", "sellingGeneralAndAdministrative": "45025000", "netIncomeFromContinuingOperations": "243066000" }, "balance": { "goodwill": "403242000", "inventory": "30746000", "commonStock": "100032000", "currentDebt": "None", "investments": "None", "totalAssets": "4276992000", "longTermDebt": "3219215000", "shortTermDebt": "210802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "673952000", "reportedCurrency": "USD", "retainedEarnings": "-6925419000", "totalLiabilities": "4572801000", "otherCurrentAssets": "15292000", "totalCurrentAssets": "924308000", "currentLongTermDebt": "128734000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3352684000", "currentAccountsPayable": "232930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2051702000", "shortLongTermDebtTotal": "3900493000", "totalShareholderEquity": "-454579000", "capitalLeaseObligations": "552544000", "otherCurrentLiabilities": "102912000", "totalCurrentLiabilities": "693566000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3879235000", "cashAndShortTermInvestments": "577956000", "commonStockSharesOutstanding": "337692000", "intangibleAssetsExcludingGoodwill": "673952000", "cashAndCashEquivalentsAtCarryingValue": "577956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236354000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9182000", "operatingCashflow": "344308000", "capitalExpenditures": "76432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200694000", "cashflowFromInvestment": "55659000", "stockBasedCompensation": "18061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 437822000, "cost_of_revenue": 227788000, "gross_profit": 210034000, "research_and_development": null, "selling_general_admin": 45025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1474047000, "depreciation_amortisation": 65789250, "ebitda": -1408257750, "interest_expense": 120436000, "interest_income": null, "other_non_operating": null, "pretax_income": 236354000, "tax_provision": -6712000, "effective_tax_rate": null, "net_income": 246515000, "net_income_continuing_ops": 243066000, "net_income_to_common": 246515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 577956000, "short_term_investments": null, "net_receivables": 300314000, "inventory": 30746000, "other_current_assets": null, "total_current_assets": 924308000, "net_ppe": null, "goodwill": 403242000, "intangible_assets": 673952000, "goodwill_and_intangibles": 1077194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3352684000, "total_assets": 4276992000, "short_term_debt": 210802000, "accounts_payable": 232930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 693566000, "long_term_debt": 3219215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3879235000, "total_liabilities": 4572801000, "total_debt": 3430017000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6925419000, "total_equity": -454579000, "shares_outstanding": 337692000, "operating_cash_flow": 344308000, "stock_based_compensation": 18061000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 55659000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200694000, "free_cash_flow": 420740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1474047000", "ebitda": "-1408257750", "netIncome": "246515000", "grossProfit": "210034000", "depreciation": "None", "totalRevenue": "437822000", "costOfRevenue": "227788000", "interestIncome": "31036000", "incomeBeforeTax": "236354000", "interestExpense": "120436000", "operatingIncome": "212284000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6712000", "reportedCurrency": "USD", "netInterestIncome": "1666448000", "nonInterestIncome": "None", "operatingExpenses": "-2250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65789250", "sellingGeneralAndAdministrative": "45025000", "netIncomeFromContinuingOperations": "243066000" }, "balance": { "goodwill": "403242000", "inventory": "30746000", "commonStock": "100032000", "currentDebt": "None", "investments": "None", "totalAssets": "4276992000", "longTermDebt": "3219215000", "shortTermDebt": "210802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "673952000", "reportedCurrency": "USD", "retainedEarnings": "-6925419000", "totalLiabilities": "4572801000", "otherCurrentAssets": "15292000", "totalCurrentAssets": "924308000", "currentLongTermDebt": "128734000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3352684000", "currentAccountsPayable": "232930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2051702000", "shortLongTermDebtTotal": "3900493000", "totalShareholderEquity": "-454579000", "capitalLeaseObligations": "552544000", "otherCurrentLiabilities": "102912000", "totalCurrentLiabilities": "693566000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3879235000", "cashAndShortTermInvestments": "577956000", "commonStockSharesOutstanding": "337692000", "intangibleAssetsExcludingGoodwill": "673952000", "cashAndCashEquivalentsAtCarryingValue": "577956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236354000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9182000", "operatingCashflow": "344308000", "capitalExpenditures": "76432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200694000", "cashflowFromInvestment": "55659000", "stockBasedCompensation": "18061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96695000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 420282000, "cost_of_revenue": 201745000, "gross_profit": 218537000, "ebit": 151519000, "ebitda": 242827000, "pretax_income": -199306000, "tax_provision": 6397000, "net_income": -204143000, "net_income_to_common": -204143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 397499000, "total_current_assets": 852740000, "total_assets": 4571232000, "short_term_debt": 270695000, "long_term_debt": 3354762000, "total_debt": 3625457000, "total_liabilities": 4837196000, "total_equity": -472441000, "shares_outstanding": 334661000, "goodwill_and_intangibles": 1251638000 }, "cash_flow": { "operating_cash_flow": 174500000, "capital_expenditure": 61900000, "free_cash_flow": 236400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279609, "ticker_id": 2090, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151519000", "ebitda": "242827000", "netIncome": "-204143000", "grossProfit": "218537000", "depreciation": "None", "totalRevenue": "420282000", "costOfRevenue": "201745000", "interestIncome": "25732000", "incomeBeforeTax": "-199306000", "interestExpense": "350825000", "operatingIncome": "125787000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6397000", "reportedCurrency": "USD", "netInterestIncome": "-325093000", "nonInterestIncome": "None", "operatingExpenses": "92750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91308000", "sellingGeneralAndAdministrative": "97099000", "netIncomeFromContinuingOperations": "-205703000" }, "balance": { "goodwill": "441971000", "inventory": "31874000", "commonStock": "5399635000", "currentDebt": "None", "investments": "None", "totalAssets": "4571232000", "longTermDebt": "3354762000", "shortTermDebt": "270695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "809667000", "reportedCurrency": "USD", "retainedEarnings": "-7171934000", "totalLiabilities": "4837196000", "otherCurrentAssets": "157000", "totalCurrentAssets": "852740000", "currentLongTermDebt": "176996000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "423210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3718492000", "currentAccountsPayable": "400929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2243978000", "shortLongTermDebtTotal": "4138941000", "totalShareholderEquity": "-472441000", "capitalLeaseObligations": "607183000", "otherCurrentLiabilities": "10697000", "totalCurrentLiabilities": "740427000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4096769000", "cashAndShortTermInvestments": "397499000", "commonStockSharesOutstanding": "334661000", "intangibleAssetsExcludingGoodwill": "809667000", "cashAndCashEquivalentsAtCarryingValue": "397499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-204100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "174500000", "capitalExpenditures": "61900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178700000", "cashflowFromInvestment": "-44500000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 420282000, "cost_of_revenue": 201745000, "gross_profit": 218537000, "research_and_development": null, "selling_general_admin": 97099000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151519000, "depreciation_amortisation": 91308000, "ebitda": 242827000, "interest_expense": 350825000, "interest_income": null, "other_non_operating": null, "pretax_income": -199306000, "tax_provision": 6397000, "effective_tax_rate": null, "net_income": -204143000, "net_income_continuing_ops": -205703000, "net_income_to_common": -204143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 397499000, "short_term_investments": null, "net_receivables": 423210000, "inventory": 31874000, "other_current_assets": null, "total_current_assets": 852740000, "net_ppe": null, "goodwill": 441971000, "intangible_assets": 809667000, "goodwill_and_intangibles": 1251638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3718492000, "total_assets": 4571232000, "short_term_debt": 270695000, "accounts_payable": 400929000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 740427000, "long_term_debt": 3354762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4096769000, "total_liabilities": 4837196000, "total_debt": 3625457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7171934000, "total_equity": -472441000, "shares_outstanding": 334661000, "operating_cash_flow": 174500000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178700000, "free_cash_flow": 236400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151519000", "ebitda": "242827000", "netIncome": "-204143000", "grossProfit": "218537000", "depreciation": "None", "totalRevenue": "420282000", "costOfRevenue": "201745000", "interestIncome": "25732000", "incomeBeforeTax": "-199306000", "interestExpense": "350825000", "operatingIncome": "125787000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6397000", "reportedCurrency": "USD", "netInterestIncome": "-325093000", "nonInterestIncome": "None", "operatingExpenses": "92750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91308000", "sellingGeneralAndAdministrative": "97099000", "netIncomeFromContinuingOperations": "-205703000" }, "balance": { "goodwill": "441971000", "inventory": "31874000", "commonStock": "5399635000", "currentDebt": "None", "investments": "None", "totalAssets": "4571232000", "longTermDebt": "3354762000", "shortTermDebt": "270695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "809667000", "reportedCurrency": "USD", "retainedEarnings": "-7171934000", "totalLiabilities": "4837196000", "otherCurrentAssets": "157000", "totalCurrentAssets": "852740000", "currentLongTermDebt": "176996000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "423210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3718492000", "currentAccountsPayable": "400929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2243978000", "shortLongTermDebtTotal": "4138941000", "totalShareholderEquity": "-472441000", "capitalLeaseObligations": "607183000", "otherCurrentLiabilities": "10697000", "totalCurrentLiabilities": "740427000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4096769000", "cashAndShortTermInvestments": "397499000", "commonStockSharesOutstanding": "334661000", "intangibleAssetsExcludingGoodwill": "809667000", "cashAndCashEquivalentsAtCarryingValue": "397499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-204100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "174500000", "capitalExpenditures": "61900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178700000", "cashflowFromInvestment": "-44500000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 435400000, "cost_of_revenue": 206700000, "gross_profit": 228700000, "ebit": 18400000, "ebitda": 105600000, "pretax_income": -88000000, "tax_provision": 36300000, "net_income": -121100000, "net_income_to_common": -121100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 445713000, "total_current_assets": 882313000, "total_assets": 4540155000, "short_term_debt": 247874000, "long_term_debt": 3421861000, "total_debt": 3669735000, "total_liabilities": 4829768000, "total_equity": -492305000, "shares_outstanding": 333065000, "goodwill_and_intangibles": 1247185000 }, "cash_flow": { "operating_cash_flow": 134700000, "capital_expenditure": 63100000, "free_cash_flow": 197800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279610, "ticker_id": 2090, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18400000", "ebitda": "105600000", "netIncome": "-121100000", "grossProfit": "228700000", "depreciation": "None", "totalRevenue": "435400000", "costOfRevenue": "206700000", "interestIncome": "3853000", "incomeBeforeTax": "-88000000", "interestExpense": "104168000", "operatingIncome": "148200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36300000", "reportedCurrency": "USD", "netInterestIncome": "-105610000", "nonInterestIncome": "None", "operatingExpenses": "80500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87200000", "sellingGeneralAndAdministrative": "78800000", "netIncomeFromContinuingOperations": "-124314000" }, "balance": { "goodwill": "442542000", "inventory": "33559000", "commonStock": "5399205000", "currentDebt": "None", "investments": "None", "totalAssets": "4540155000", "longTermDebt": "3421861000", "shortTermDebt": "247874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "804643000", "reportedCurrency": "USD", "retainedEarnings": "-6967791000", "totalLiabilities": "4829768000", "otherCurrentAssets": "24217000", "totalCurrentAssets": "882313000", "currentLongTermDebt": "157814000", "longTermInvestments": "6000", "shortTermInvestments": "85952000", "currentNetReceivables": "378824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3657842000", "currentAccountsPayable": "208454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4162433000", "totalShareholderEquity": "-492305000", "capitalLeaseObligations": "582758000", "otherCurrentLiabilities": "144899000", "totalCurrentLiabilities": "707863000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4121905000", "cashAndShortTermInvestments": "445713000", "commonStockSharesOutstanding": "333065000", "intangibleAssetsExcludingGoodwill": "804643000", "cashAndCashEquivalentsAtCarryingValue": "445713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "134700000", "capitalExpenditures": "63100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31700000", "cashflowFromInvestment": "-58400000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 435400000, "cost_of_revenue": 206700000, "gross_profit": 228700000, "research_and_development": null, "selling_general_admin": 78800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18400000, "depreciation_amortisation": 87200000, "ebitda": 105600000, "interest_expense": 104168000, "interest_income": null, "other_non_operating": null, "pretax_income": -88000000, "tax_provision": 36300000, "effective_tax_rate": null, "net_income": -121100000, "net_income_continuing_ops": -124314000, "net_income_to_common": -121100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 445713000, "short_term_investments": 85952000, "net_receivables": 378824000, "inventory": 33559000, "other_current_assets": null, "total_current_assets": 882313000, "net_ppe": null, "goodwill": 442542000, "intangible_assets": 804643000, "goodwill_and_intangibles": 1247185000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3657842000, "total_assets": 4540155000, "short_term_debt": 247874000, "accounts_payable": 208454000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 707863000, "long_term_debt": 3421861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4121905000, "total_liabilities": 4829768000, "total_debt": 3669735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6967791000, "total_equity": -492305000, "shares_outstanding": 333065000, "operating_cash_flow": 134700000, "stock_based_compensation": 4900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31700000, "free_cash_flow": 197800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18400000", "ebitda": "105600000", "netIncome": "-121100000", "grossProfit": "228700000", "depreciation": "None", "totalRevenue": "435400000", "costOfRevenue": "206700000", "interestIncome": "3853000", "incomeBeforeTax": "-88000000", "interestExpense": "104168000", "operatingIncome": "148200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36300000", "reportedCurrency": "USD", "netInterestIncome": "-105610000", "nonInterestIncome": "None", "operatingExpenses": "80500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87200000", "sellingGeneralAndAdministrative": "78800000", "netIncomeFromContinuingOperations": "-124314000" }, "balance": { "goodwill": "442542000", "inventory": "33559000", "commonStock": "5399205000", "currentDebt": "None", "investments": "None", "totalAssets": "4540155000", "longTermDebt": "3421861000", "shortTermDebt": "247874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "804643000", "reportedCurrency": "USD", "retainedEarnings": "-6967791000", "totalLiabilities": "4829768000", "otherCurrentAssets": "24217000", "totalCurrentAssets": "882313000", "currentLongTermDebt": "157814000", "longTermInvestments": "6000", "shortTermInvestments": "85952000", "currentNetReceivables": "378824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3657842000", "currentAccountsPayable": "208454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4162433000", "totalShareholderEquity": "-492305000", "capitalLeaseObligations": "582758000", "otherCurrentLiabilities": "144899000", "totalCurrentLiabilities": "707863000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4121905000", "cashAndShortTermInvestments": "445713000", "commonStockSharesOutstanding": "333065000", "intangibleAssetsExcludingGoodwill": "804643000", "cashAndCashEquivalentsAtCarryingValue": "445713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "134700000", "capitalExpenditures": "63100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31700000", "cashflowFromInvestment": "-58400000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87200000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 417744000, "cost_of_revenue": 257361000, "gross_profit": 160383000, "ebit": -1450306000, "ebitda": -1360441000, "pretax_income": -1559314000, "tax_provision": -2064000, "net_income": -1553328000, "net_income_to_common": -1553328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333203000, "total_current_assets": 736107000, "total_assets": 4606140000, "short_term_debt": 272426000, "long_term_debt": 3285118000, "total_debt": 3557544000, "total_liabilities": 4769261000, "total_equity": -390032000, "shares_outstanding": 332626000, "goodwill_and_intangibles": 1329988000 }, "cash_flow": { "operating_cash_flow": 75800000, "capital_expenditure": 66900000, "free_cash_flow": 142700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279611, "ticker_id": 2090, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1450306000", "ebitda": "-1360441000", "netIncome": "-1553328000", "grossProfit": "160383000", "depreciation": "None", "totalRevenue": "417744000", "costOfRevenue": "257361000", "interestIncome": "3981000", "incomeBeforeTax": "-1559314000", "interestExpense": "109008000", "operatingIncome": "80712000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2064000", "reportedCurrency": "USD", "netInterestIncome": "-112187000", "nonInterestIncome": "None", "operatingExpenses": "79671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89865000", "sellingGeneralAndAdministrative": "66446000", "netIncomeFromContinuingOperations": "-1557250000" }, "balance": { "goodwill": "467991000", "inventory": "39880000", "commonStock": "5397690000", "currentDebt": "None", "investments": "None", "totalAssets": "4606140000", "longTermDebt": "3285118000", "shortTermDebt": "272426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "861997000", "reportedCurrency": "USD", "retainedEarnings": "-6846722000", "totalLiabilities": "4769261000", "otherCurrentAssets": "66685000", "totalCurrentAssets": "736107000", "currentLongTermDebt": "183223000", "longTermInvestments": "9000", "shortTermInvestments": "None", "currentNetReceivables": "296339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3870033000", "currentAccountsPayable": "238594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4050019000", "totalShareholderEquity": "-390032000", "capitalLeaseObligations": "581678000", "otherCurrentLiabilities": "142469000", "totalCurrentLiabilities": "783171000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3986090000", "cashAndShortTermInvestments": "333203000", "commonStockSharesOutstanding": "332626000", "intangibleAssetsExcludingGoodwill": "861997000", "cashAndCashEquivalentsAtCarryingValue": "333203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1559314000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11444000", "operatingCashflow": "75800000", "capitalExpenditures": "66900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83300000", "cashflowFromInvestment": "110500000", "stockBasedCompensation": "3181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417744000, "cost_of_revenue": 257361000, "gross_profit": 160383000, "research_and_development": null, "selling_general_admin": 66446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1450306000, "depreciation_amortisation": 89865000, "ebitda": -1360441000, "interest_expense": 109008000, "interest_income": null, "other_non_operating": null, "pretax_income": -1559314000, "tax_provision": -2064000, "effective_tax_rate": null, "net_income": -1553328000, "net_income_continuing_ops": -1557250000, "net_income_to_common": -1553328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333203000, "short_term_investments": null, "net_receivables": 296339000, "inventory": 39880000, "other_current_assets": null, "total_current_assets": 736107000, "net_ppe": null, "goodwill": 467991000, "intangible_assets": 861997000, "goodwill_and_intangibles": 1329988000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3870033000, "total_assets": 4606140000, "short_term_debt": 272426000, "accounts_payable": 238594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 783171000, "long_term_debt": 3285118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3986090000, "total_liabilities": 4769261000, "total_debt": 3557544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6846722000, "total_equity": -390032000, "shares_outstanding": 332626000, "operating_cash_flow": 75800000, "stock_based_compensation": 3181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 110500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83300000, "free_cash_flow": 142700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1450306000", "ebitda": "-1360441000", "netIncome": "-1553328000", "grossProfit": "160383000", "depreciation": "None", "totalRevenue": "417744000", "costOfRevenue": "257361000", "interestIncome": "3981000", "incomeBeforeTax": "-1559314000", "interestExpense": "109008000", "operatingIncome": "80712000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2064000", "reportedCurrency": "USD", "netInterestIncome": "-112187000", "nonInterestIncome": "None", "operatingExpenses": "79671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89865000", "sellingGeneralAndAdministrative": "66446000", "netIncomeFromContinuingOperations": "-1557250000" }, "balance": { "goodwill": "467991000", "inventory": "39880000", "commonStock": "5397690000", "currentDebt": "None", "investments": "None", "totalAssets": "4606140000", "longTermDebt": "3285118000", "shortTermDebt": "272426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "861997000", "reportedCurrency": "USD", "retainedEarnings": "-6846722000", "totalLiabilities": "4769261000", "otherCurrentAssets": "66685000", "totalCurrentAssets": "736107000", "currentLongTermDebt": "183223000", "longTermInvestments": "9000", "shortTermInvestments": "None", "currentNetReceivables": "296339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3870033000", "currentAccountsPayable": "238594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4050019000", "totalShareholderEquity": "-390032000", "capitalLeaseObligations": "581678000", "otherCurrentLiabilities": "142469000", "totalCurrentLiabilities": "783171000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3986090000", "cashAndShortTermInvestments": "333203000", "commonStockSharesOutstanding": "332626000", "intangibleAssetsExcludingGoodwill": "861997000", "cashAndCashEquivalentsAtCarryingValue": "333203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1559314000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11444000", "operatingCashflow": "75800000", "capitalExpenditures": "66900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83300000", "cashflowFromInvestment": "110500000", "stockBasedCompensation": "3181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87566000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 509784000, "cost_of_revenue": 233532000, "gross_profit": 276252000, "ebit": -353045000, "ebitda": -257840000, "pretax_income": -463909000, "tax_provision": 18410000, "net_income": -479084000, "net_income_to_common": -479084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293823000, "total_current_assets": 972607000, "total_assets": 5364710000, "short_term_debt": 545307000, "long_term_debt": 3056696000, "total_debt": 3602003000, "total_liabilities": 5017356000, "total_equity": 109848000, "shares_outstanding": 332519000, "goodwill_and_intangibles": 1552328000 }, "cash_flow": { "operating_cash_flow": 149906000, "capital_expenditure": 97168000, "free_cash_flow": 247074000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279612, "ticker_id": 2090, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-353045000", "ebitda": "-257840000", "netIncome": "-479084000", "grossProfit": "276252000", "depreciation": "None", "totalRevenue": "509784000", "costOfRevenue": "233532000", "interestIncome": "7670000", "incomeBeforeTax": "-463909000", "interestExpense": "108649000", "operatingIncome": "161404000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18410000", "reportedCurrency": "USD", "netInterestIncome": "-108620000", "nonInterestIncome": "None", "operatingExpenses": "114848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95205000", "sellingGeneralAndAdministrative": "99129000", "netIncomeFromContinuingOperations": "-482319000" }, "balance": { "goodwill": "619298000", "inventory": "40589000", "commonStock": "5394812000", "currentDebt": "None", "investments": "None", "totalAssets": "5364710000", "longTermDebt": "3056696000", "shortTermDebt": "545307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "933030000", "reportedCurrency": "USD", "retainedEarnings": "-5293394000", "totalLiabilities": "5017356000", "otherCurrentAssets": "57600000", "totalCurrentAssets": "972607000", "currentLongTermDebt": "454151000", "longTermInvestments": "13000", "shortTermInvestments": "565000", "currentNetReceivables": "580595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4392103000", "currentAccountsPayable": "330622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4112841000", "totalShareholderEquity": "109848000", "capitalLeaseObligations": "601994000", "otherCurrentLiabilities": "228953000", "totalCurrentLiabilities": "1221956000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3795400000", "cashAndShortTermInvestments": "293823000", "commonStockSharesOutstanding": "332519000", "intangibleAssetsExcludingGoodwill": "933030000", "cashAndCashEquivalentsAtCarryingValue": "293823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-463909000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15932000", "operatingCashflow": "149906000", "capitalExpenditures": "97168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150495000", "cashflowFromInvestment": "-83967000", "stockBasedCompensation": "3799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4324000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 509784000, "cost_of_revenue": 233532000, "gross_profit": 276252000, "research_and_development": null, "selling_general_admin": 99129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -353045000, "depreciation_amortisation": 95205000, "ebitda": -257840000, "interest_expense": 108649000, "interest_income": null, "other_non_operating": null, "pretax_income": -463909000, "tax_provision": 18410000, "effective_tax_rate": null, "net_income": -479084000, "net_income_continuing_ops": -482319000, "net_income_to_common": -479084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293823000, "short_term_investments": 565000, "net_receivables": 580595000, "inventory": 40589000, "other_current_assets": null, "total_current_assets": 972607000, "net_ppe": null, "goodwill": 619298000, "intangible_assets": 933030000, "goodwill_and_intangibles": 1552328000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4392103000, "total_assets": 5364710000, "short_term_debt": 545307000, "accounts_payable": 330622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1221956000, "long_term_debt": 3056696000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3795400000, "total_liabilities": 5017356000, "total_debt": 3602003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5293394000, "total_equity": 109848000, "shares_outstanding": 332519000, "operating_cash_flow": 149906000, "stock_based_compensation": 3799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97168000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83967000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150495000, "free_cash_flow": 247074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-353045000", "ebitda": "-257840000", "netIncome": "-479084000", "grossProfit": "276252000", "depreciation": "None", "totalRevenue": "509784000", "costOfRevenue": "233532000", "interestIncome": "7670000", "incomeBeforeTax": "-463909000", "interestExpense": "108649000", "operatingIncome": "161404000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18410000", "reportedCurrency": "USD", "netInterestIncome": "-108620000", "nonInterestIncome": "None", "operatingExpenses": "114848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95205000", "sellingGeneralAndAdministrative": "99129000", "netIncomeFromContinuingOperations": "-482319000" }, "balance": { "goodwill": "619298000", "inventory": "40589000", "commonStock": "5394812000", "currentDebt": "None", "investments": "None", "totalAssets": "5364710000", "longTermDebt": "3056696000", "shortTermDebt": "545307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "933030000", "reportedCurrency": "USD", "retainedEarnings": "-5293394000", "totalLiabilities": "5017356000", "otherCurrentAssets": "57600000", "totalCurrentAssets": "972607000", "currentLongTermDebt": "454151000", "longTermInvestments": "13000", "shortTermInvestments": "565000", "currentNetReceivables": "580595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4392103000", "currentAccountsPayable": "330622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4112841000", "totalShareholderEquity": "109848000", "capitalLeaseObligations": "601994000", "otherCurrentLiabilities": "228953000", "totalCurrentLiabilities": "1221956000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3795400000", "cashAndShortTermInvestments": "293823000", "commonStockSharesOutstanding": "332519000", "intangibleAssetsExcludingGoodwill": "933030000", "cashAndCashEquivalentsAtCarryingValue": "293823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-463909000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15932000", "operatingCashflow": "149906000", "capitalExpenditures": "97168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150495000", "cashflowFromInvestment": "-83967000", "stockBasedCompensation": "3799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4324000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95205000", "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": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 467023000, "cost_of_revenue": 252849000, "gross_profit": 214174000, "ebit": 117185000, "ebitda": 224476000, "pretax_income": -252145000, "tax_provision": 16658999, "net_income": -266829999, "net_income_to_common": -266829999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 425436000, "total_current_assets": 1138576000, "total_assets": 5540280000, "short_term_debt": 544839000, "long_term_debt": 3084214000, "total_debt": 3629053000, "total_liabilities": 5055486000, "total_equity": 255613000, "shares_outstanding": 334046000, "goodwill_and_intangibles": 1547359000 }, "cash_flow": { "operating_cash_flow": 220253000, "capital_expenditure": 142155000, "free_cash_flow": 362408000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279614, "ticker_id": 2090, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117185000", "ebitda": "224476000", "netIncome": "-266829999", "grossProfit": "214174000", "depreciation": "None", "totalRevenue": "467023000", "costOfRevenue": "252849000", "interestIncome": "5761000", "incomeBeforeTax": "-252145000", "interestExpense": "271595000", "operatingIncome": "13627000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16658999", "reportedCurrency": "USD", "netInterestIncome": "-118915000", "nonInterestIncome": "None", "operatingExpenses": "200547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107291000", "sellingGeneralAndAdministrative": "93408000", "netIncomeFromContinuingOperations": "-265351000" }, "balance": { "goodwill": "638538000", "inventory": "60381000", "commonStock": "5391363000", "currentDebt": "None", "investments": "None", "totalAssets": "5540280000", "longTermDebt": "3084214000", "shortTermDebt": "544839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "908821000", "reportedCurrency": "USD", "retainedEarnings": "-4810291000", "totalLiabilities": "5055486000", "otherCurrentAssets": "45363000", "totalCurrentAssets": "1138576000", "currentLongTermDebt": "457941000", "longTermInvestments": "10000", "shortTermInvestments": "None", "currentNetReceivables": "607396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4401704000", "currentAccountsPayable": "356145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2637601000", "shortLongTermDebtTotal": "4136061000", "totalShareholderEquity": "255613000", "capitalLeaseObligations": "593906000", "otherCurrentLiabilities": "201871000", "totalCurrentLiabilities": "1232118000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3823368000", "cashAndShortTermInvestments": "425436000", "commonStockSharesOutstanding": "334046000", "intangibleAssetsExcludingGoodwill": "908821000", "cashAndCashEquivalentsAtCarryingValue": "425436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-252145000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-32555000", "operatingCashflow": "220253000", "capitalExpenditures": "142155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29115000", "cashflowFromInvestment": "-183605000", "stockBasedCompensation": "2654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 467023000, "cost_of_revenue": 252849000, "gross_profit": 214174000, "research_and_development": null, "selling_general_admin": 93408000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117185000, "depreciation_amortisation": 107291000, "ebitda": 224476000, "interest_expense": 271595000, "interest_income": null, "other_non_operating": null, "pretax_income": -252145000, "tax_provision": 16658999, "effective_tax_rate": null, "net_income": -266829999, "net_income_continuing_ops": -265351000, "net_income_to_common": -266829999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425436000, "short_term_investments": null, "net_receivables": 607396000, "inventory": 60381000, "other_current_assets": null, "total_current_assets": 1138576000, "net_ppe": null, "goodwill": 638538000, "intangible_assets": 908821000, "goodwill_and_intangibles": 1547359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4401704000, "total_assets": 5540280000, "short_term_debt": 544839000, "accounts_payable": 356145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1232118000, "long_term_debt": 3084214000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3823368000, "total_liabilities": 5055486000, "total_debt": 3629053000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4810291000, "total_equity": 255613000, "shares_outstanding": 334046000, "operating_cash_flow": 220253000, "stock_based_compensation": 2654000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -183605000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29115000, "free_cash_flow": 362408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117185000", "ebitda": "224476000", "netIncome": "-266829999", "grossProfit": "214174000", "depreciation": "None", "totalRevenue": "467023000", "costOfRevenue": "252849000", "interestIncome": "5761000", "incomeBeforeTax": "-252145000", "interestExpense": "271595000", "operatingIncome": "13627000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16658999", "reportedCurrency": "USD", "netInterestIncome": "-118915000", "nonInterestIncome": "None", "operatingExpenses": "200547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107291000", "sellingGeneralAndAdministrative": "93408000", "netIncomeFromContinuingOperations": "-265351000" }, "balance": { "goodwill": "638538000", "inventory": "60381000", "commonStock": "5391363000", "currentDebt": "None", "investments": "None", "totalAssets": "5540280000", "longTermDebt": "3084214000", "shortTermDebt": "544839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "908821000", "reportedCurrency": "USD", "retainedEarnings": "-4810291000", "totalLiabilities": "5055486000", "otherCurrentAssets": "45363000", "totalCurrentAssets": "1138576000", "currentLongTermDebt": "457941000", "longTermInvestments": "10000", "shortTermInvestments": "None", "currentNetReceivables": "607396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4401704000", "currentAccountsPayable": "356145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2637601000", "shortLongTermDebtTotal": "4136061000", "totalShareholderEquity": "255613000", "capitalLeaseObligations": "593906000", "otherCurrentLiabilities": "201871000", "totalCurrentLiabilities": "1232118000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3823368000", "cashAndShortTermInvestments": "425436000", "commonStockSharesOutstanding": "334046000", "intangibleAssetsExcludingGoodwill": "908821000", "cashAndCashEquivalentsAtCarryingValue": "425436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-252145000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-32555000", "operatingCashflow": "220253000", "capitalExpenditures": "142155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29115000", "cashflowFromInvestment": "-183605000", "stockBasedCompensation": "2654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "income_statement": { "revenue": 546204000, "cost_of_revenue": 297096000, "gross_profit": 249108000, "ebit": -1097310000, "ebitda": -980816000, "pretax_income": -1213085000, "tax_provision": 57241000, "net_income": -1266772000, "net_income_to_common": -1266772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433048000, "total_current_assets": 1078179000, "total_assets": 5684342000, "short_term_debt": 525658000, "long_term_debt": 3028771000, "total_debt": 3554429000, "total_liabilities": 4933595000, "total_equity": 514299000, "shares_outstanding": 334108000, "goodwill_and_intangibles": 1637506000 }, "cash_flow": { "operating_cash_flow": 238608000, "capital_expenditure": 201420000, "free_cash_flow": 440028000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279615, "ticker_id": 2090, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:49.440686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1097310000", "ebitda": "-980816000", "netIncome": "-1266772000", "grossProfit": "249108000", "depreciation": "None", "totalRevenue": "546204000", "costOfRevenue": "297096000", "interestIncome": "5079000", "incomeBeforeTax": "-1213085000", "interestExpense": "113455000", "operatingIncome": "147594000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57241000", "reportedCurrency": "USD", "netInterestIncome": "-113186000", "nonInterestIncome": "None", "operatingExpenses": "101514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116494000", "sellingGeneralAndAdministrative": "82675000", "netIncomeFromContinuingOperations": "-1248283000" }, "balance": { "goodwill": "664450000", "inventory": "32625000", "commonStock": "5401385000", "currentDebt": "None", "investments": "None", "totalAssets": "5684342000", "longTermDebt": "3028771000", "shortTermDebt": "525658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "973056000", "reportedCurrency": "USD", "retainedEarnings": "-4546914000", "totalLiabilities": "4933595000", "otherCurrentAssets": "28027000", "totalCurrentAssets": "1078179000", "currentLongTermDebt": "437337000", "longTermInvestments": "11000", "shortTermInvestments": "None", "currentNetReceivables": "584479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4606163000", "currentAccountsPayable": "344526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2771045000", "shortLongTermDebtTotal": "4058547000", "totalShareholderEquity": "514299000", "capitalLeaseObligations": "592439000", "otherCurrentLiabilities": "172253000", "totalCurrentLiabilities": "1156059000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3777536000", "cashAndShortTermInvestments": "433048000", "commonStockSharesOutstanding": "334108000", "intangibleAssetsExcludingGoodwill": "973056000", "cashAndCashEquivalentsAtCarryingValue": "433048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1213085000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "28811000", "operatingCashflow": "238608000", "capitalExpenditures": "201420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20748000", "cashflowFromInvestment": "-256869000", "stockBasedCompensation": "3628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116494000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546204000, "cost_of_revenue": 297096000, "gross_profit": 249108000, "research_and_development": null, "selling_general_admin": 82675000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1097310000, "depreciation_amortisation": 116494000, "ebitda": -980816000, "interest_expense": 113455000, "interest_income": null, "other_non_operating": null, "pretax_income": -1213085000, "tax_provision": 57241000, "effective_tax_rate": null, "net_income": -1266772000, "net_income_continuing_ops": -1248283000, "net_income_to_common": -1266772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 433048000, "short_term_investments": null, "net_receivables": 584479000, "inventory": 32625000, "other_current_assets": null, "total_current_assets": 1078179000, "net_ppe": null, "goodwill": 664450000, "intangible_assets": 973056000, "goodwill_and_intangibles": 1637506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4606163000, "total_assets": 5684342000, "short_term_debt": 525658000, "accounts_payable": 344526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1156059000, "long_term_debt": 3028771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3777536000, "total_liabilities": 4933595000, "total_debt": 3554429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4546914000, "total_equity": 514299000, "shares_outstanding": 334108000, "operating_cash_flow": 238608000, "stock_based_compensation": 3628000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 201420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -256869000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20748000, "free_cash_flow": 440028000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1097310000", "ebitda": "-980816000", "netIncome": "-1266772000", "grossProfit": "249108000", "depreciation": "None", "totalRevenue": "546204000", "costOfRevenue": "297096000", "interestIncome": "5079000", "incomeBeforeTax": "-1213085000", "interestExpense": "113455000", "operatingIncome": "147594000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57241000", "reportedCurrency": "USD", "netInterestIncome": "-113186000", "nonInterestIncome": "None", "operatingExpenses": "101514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116494000", "sellingGeneralAndAdministrative": "82675000", "netIncomeFromContinuingOperations": "-1248283000" }, "balance": { "goodwill": "664450000", "inventory": "32625000", "commonStock": "5401385000", "currentDebt": "None", "investments": "None", "totalAssets": "5684342000", "longTermDebt": "3028771000", "shortTermDebt": "525658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "973056000", "reportedCurrency": "USD", "retainedEarnings": "-4546914000", "totalLiabilities": "4933595000", "otherCurrentAssets": "28027000", "totalCurrentAssets": "1078179000", "currentLongTermDebt": "437337000", "longTermInvestments": "11000", "shortTermInvestments": "None", "currentNetReceivables": "584479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4606163000", "currentAccountsPayable": "344526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2771045000", "shortLongTermDebtTotal": "4058547000", "totalShareholderEquity": "514299000", "capitalLeaseObligations": "592439000", "otherCurrentLiabilities": "172253000", "totalCurrentLiabilities": "1156059000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3777536000", "cashAndShortTermInvestments": "433048000", "commonStockSharesOutstanding": "334108000", "intangibleAssetsExcludingGoodwill": "973056000", "cashAndCashEquivalentsAtCarryingValue": "433048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1213085000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "28811000", "operatingCashflow": "238608000", "capitalExpenditures": "201420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20748000", "cashflowFromInvestment": "-256869000", "stockBasedCompensation": "3628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116494000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }