{ "ticker": { "uuid": "561f63ea-bea0-4ff9-9798-90913c9668d6", "symbol": "LIVN", "name": "LivaNova PLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/561f63ea-bea0-4ff9-9798-90913c9668d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/561f63ea-bea0-4ff9-9798-90913c9668d6/" }, "ticker_metadata": { "id": 6950, "uuid": "561f63ea-bea0-4ff9-9798-90913c9668d6", "symbol": "LIVN", "name": "LivaNova PLC", "asset_type": "equity", "market_cap": 3978287000, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "LivaNova PLC, a medical device company, designs, develops, manufactures and sells therapeutic solutions globally. The company is headquartered in London, the United Kingdom.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "561f63ea-bea0-4ff9-9798-90913c9668d6", "symbol": "LIVN", "name": "LivaNova PLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/561f63ea-bea0-4ff9-9798-90913c9668d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/561f63ea-bea0-4ff9-9798-90913c9668d6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.48, "value": 0.1, "quality": 0.84, "momentum": 0.86, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 72.36, "market_cap": 4044924000, "pe_ratio": 37.754, "earnings_yield": 0.0265, "ebitda_to_ev": 0.0614, "shareholder_yield": 0, "roe": 0.0884, "piotroski_f_score": 5, "momentum_12_1": 0.5639, "volatility_252d": 0.4261 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:54.064753+00:00", "batch_id": "" }, "size": { "price_close": 72.36, "market_cap": 4044924000, "market_cap_usd": 4044924000, "enterprise_value": 3792984000, "shares_outstanding": 55900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 37.754, "pb_ratio": 3.3393, "ptbv_ratio": 20.114, "ps_ratio": 2.8218, "pcf_ratio": 16.47, "pfcf_ratio": 12.2533, "ev_ebitda": 16.285, "ev_ebit": 19.9642, "ev_sales": 2.6461, "ev_fcf": 11.4901, "earnings_yield": 0.0265, "fcf_yield": 0.087, "price_to_sales": 2.8218, "price_to_book": 3.3393, "price_to_cashflow": 16.47, "ebitda_to_ev": 0.0614, "sales_yield": 0.3779 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6757, "operating_margin": 0.1325, "net_margin": 0.0747, "ebitda_margin": 0.1625, "fcf_margin": 0.2303, "roe": 0.0884, "roa": 0.0426, "roic": 0.1746, "roc_greenblatt": null, "asset_turnover": 0.5696, "cash_conversion": 3.0811, "accruals_ratio": -0.055, "sbc_to_revenue": 0.0257, "piotroski_f_score": 5, "altman_z_score": 2.1735, "earnings_stability_5y": 8.833, "revenue_stability_5y": 0.1374, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3849, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0774, "net_debt_to_ebitda": -1.0817, "debt_to_assets": 0.1144, "interest_coverage": 3.7093, "current_ratio": 1.3301, "quick_ratio": 1.113, "net_debt": -251940000, "local_beta": 0, "volatility_252d": 0.4261, "volatility_60d": 0.9033, "max_drawdown_12m": -0.172, "risk_adjusted_momentum": 1.3233 }, "growth": { "revenue_growth_1y": 0.1239, "revenue_growth_3y_cagr": 0.1075, "revenue_growth_5y_cagr": 0.0824, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3283, "book_value_growth_1y": -0.0899, "revenue_growth": 0.1239, "earnings_growth": null }, "momentum": { "price_return_1m": 0.007, "price_return_3m": 0.1335, "price_return_6m": 0.142, "price_return_9m": 0.2482, "price_return_12m": 0.5748, "price_return_12m_ex1m": 0.5639, "momentum_6m": 0.142, "momentum_12m": 0.5748, "momentum_12_1": 0.5639, "distance_from_52w_high": -0.0199, "distance_from_52w_low": 0.7593, "relative_strength": 0.4168 }, "raw_ttm": { "revenue_ttm": 1433437000, "gross_profit_ttm": 968512000, "ebit_ttm": 189989000, "ebitda_ttm": 232913000, "net_income_ttm": 107139000, "eps_diluted_ttm": 1.9166, "operating_cash_flow_ttm": 245593000, "capital_expenditure_ttm": 84517000, "fcf_ttm": 330110000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51220000, "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_current_liabilities": 762500000, "net_ppe": null, "total_assets": 2516400000, "total_debt": 287760000, "total_equity": 1211300000, "net_working_capital": -285400000, "book_value_per_share": 21.6691, "retained_earnings": -1123427000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 201100000, "tangible_book_per_share": 3.5975 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 78, "rank_pb": 67, "rank_ptbv": 91, "rank_ps": 61, "rank_pcf": 69, "rank_ev_ebitda": 68, "rank_ev_ebit": 69, "rank_earnings_yield": 78, "rank_fcf_yield": 46, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 49, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 25, "rank_fcf_margin": 41, "rank_piotroski": 52, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 22 }, "composites": { "value_composite": 90, "quality_composite": 16, "momentum_composite": 14, "growth_composite": 27, "yield_composite": 81, "svqf_composite": 89, "vc1_composite": 87, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 52, "quality_value_composite": 0.2898, "os_score": 0.48, "value_percentile": 0.1, "quality_percentile": 0.84, "momentum_percentile": 0.86, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 90, "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": 1823, "ticker_id": 6950, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:54.064753+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.36, "market_cap": 4044924000, "market_cap_usd": 4044924000, "enterprise_value": 3792984000, "shares_outstanding": 55900000, "fx_rate_to_usd": null, "pe_ratio": 37.75398314, "pb_ratio": 3.33932469, "ptbv_ratio": 20.11399304, "ps_ratio": 2.82183591, "pcf_ratio": 16.47002968, "pfcf_ratio": 12.25326103, "ev_ebitda": 16.28498195, "ev_ebit": 19.96422951, "ev_sales": 2.64607653, "ev_fcf": 11.49006089, "earnings_yield": 0.02648727, "fcf_yield": 0.08703174, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.67565718, "operating_margin": 0.13254088, "net_margin": 0.07474273, "ebitda_margin": 0.16248569, "fcf_margin": 0.23029265, "roe": 0.0884496, "roa": 0.0425763, "roic": 0.17456941, "roc_greenblatt": null, "asset_turnover": 0.56963797, "cash_conversion": 3.08113759, "accruals_ratio": -0.05502066, "sbc_to_revenue": 0.02567605, "debt_to_equity": 1.07735491, "net_debt_to_ebitda": -1.08169145, "debt_to_assets": 0.11435384, "interest_coverage": 3.70927372, "current_ratio": 1.33009836, "quick_ratio": 1.11304918, "net_debt": -251940000, "revenue_growth_1y": 0.12392934, "revenue_growth_3y_cagr": 0.1075183, "revenue_growth_5y_cagr": 0.08241142, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32829287, "book_value_growth_1y": -0.08985262, "piotroski_f_score": 5, "altman_z_score": 2.17353381, "earnings_stability_5y": 8.833014, "revenue_stability_5y": 0.137432, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00695797, "price_return_3m": 0.13345865, "price_return_6m": 0.14204545, "price_return_9m": 0.24823184, "price_return_12m": 0.57475517, "price_return_12m_ex1m": 0.56387378, "distance_from_52w_high": -0.01991061, "distance_from_52w_low": 0.75929978, "relative_strength": 0.41681412, "local_beta": 0, "volatility_252d": 0.4261, "volatility_60d": 0.903323, "max_drawdown_12m": -0.17195467, "revenue_ttm": 1433437000, "gross_profit_ttm": 968512000, "ebit_ttm": 189989000, "ebitda_ttm": 232913000, "net_income_ttm": 107139000, "eps_diluted_ttm": 1.91661896, "operating_cash_flow_ttm": 245593000, "capital_expenditure_ttm": 84517000, "fcf_ttm": 330110000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51220000, "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_current_liabilities": 762500000, "net_ppe": null, "total_assets": 2516400000, "total_debt": 287760000, "total_equity": 1211300000, "net_working_capital": -285400000, "book_value_per_share": 21.66905188, "retained_earnings": -1123427000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 201100000, "tangible_book_per_share": 3.59749553, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 78, "rank_pb": 67, "rank_ptbv": 91, "rank_ps": 61, "rank_pcf": 69, "rank_ev_ebitda": 68, "rank_ev_ebit": 69, "rank_earnings_yield": 78, "rank_fcf_yield": 46, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 49, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 25, "rank_fcf_margin": 41, "rank_piotroski": 52, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 22, "value_composite": 90, "quality_composite": 16, "momentum_composite": 14, "growth_composite": 27, "yield_composite": 81, "svqf_composite": 89, "vc1_composite": 87, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 90, "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": 72.36, "os": 0.48, "value": 0.1, "quality": 0.84, "momentum": 0.86, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.754, "earnings_yield": 0.0265, "shareholder_yield": 0, "roe": 0.0884, "momentum_12_1": 0.5639, "complete_fields": { "id": 1823, "ticker_id": 6950, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:54.064753+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.36, "market_cap": 4044924000, "market_cap_usd": 4044924000, "enterprise_value": 3792984000, "shares_outstanding": 55900000, "fx_rate_to_usd": null, "pe_ratio": 37.75398314, "pb_ratio": 3.33932469, "ptbv_ratio": 20.11399304, "ps_ratio": 2.82183591, "pcf_ratio": 16.47002968, "pfcf_ratio": 12.25326103, "ev_ebitda": 16.28498195, "ev_ebit": 19.96422951, "ev_sales": 2.64607653, "ev_fcf": 11.49006089, "earnings_yield": 0.02648727, "fcf_yield": 0.08703174, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.67565718, "operating_margin": 0.13254088, "net_margin": 0.07474273, "ebitda_margin": 0.16248569, "fcf_margin": 0.23029265, "roe": 0.0884496, "roa": 0.0425763, "roic": 0.17456941, "roc_greenblatt": null, "asset_turnover": 0.56963797, "cash_conversion": 3.08113759, "accruals_ratio": -0.05502066, "sbc_to_revenue": 0.02567605, "debt_to_equity": 1.07735491, "net_debt_to_ebitda": -1.08169145, "debt_to_assets": 0.11435384, "interest_coverage": 3.70927372, "current_ratio": 1.33009836, "quick_ratio": 1.11304918, "net_debt": -251940000, "revenue_growth_1y": 0.12392934, "revenue_growth_3y_cagr": 0.1075183, "revenue_growth_5y_cagr": 0.08241142, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32829287, "book_value_growth_1y": -0.08985262, "piotroski_f_score": 5, "altman_z_score": 2.17353381, "earnings_stability_5y": 8.833014, "revenue_stability_5y": 0.137432, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00695797, "price_return_3m": 0.13345865, "price_return_6m": 0.14204545, "price_return_9m": 0.24823184, "price_return_12m": 0.57475517, "price_return_12m_ex1m": 0.56387378, "distance_from_52w_high": -0.01991061, "distance_from_52w_low": 0.75929978, "relative_strength": 0.41681412, "local_beta": 0, "volatility_252d": 0.4261, "volatility_60d": 0.903323, "max_drawdown_12m": -0.17195467, "revenue_ttm": 1433437000, "gross_profit_ttm": 968512000, "ebit_ttm": 189989000, "ebitda_ttm": 232913000, "net_income_ttm": 107139000, "eps_diluted_ttm": 1.91661896, "operating_cash_flow_ttm": 245593000, "capital_expenditure_ttm": 84517000, "fcf_ttm": 330110000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51220000, "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_current_liabilities": 762500000, "net_ppe": null, "total_assets": 2516400000, "total_debt": 287760000, "total_equity": 1211300000, "net_working_capital": -285400000, "book_value_per_share": 21.66905188, "retained_earnings": -1123427000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 201100000, "tangible_book_per_share": 3.59749553, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 78, "rank_pb": 67, "rank_ptbv": 91, "rank_ps": 61, "rank_pcf": 69, "rank_ev_ebitda": 68, "rank_ev_ebit": 69, "rank_earnings_yield": 78, "rank_fcf_yield": 46, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 49, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 25, "rank_fcf_margin": 41, "rank_piotroski": 52, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 22, "value_composite": 90, "quality_composite": 16, "momentum_composite": 14, "growth_composite": 27, "yield_composite": 81, "svqf_composite": 89, "vc1_composite": 87, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 1388100000, "cost_of_revenue": 448200000, "gross_profit": 939900000, "ebit": -171500000, "ebitda": -129500000, "pretax_income": -220800000, "tax_provision": 21600000, "net_income": -242500000, "net_income_to_common": -242500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 376685000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 254300000, "capital_expenditure": 81100000, "free_cash_flow": 335400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111972, "ticker_id": 6950, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-171500000", "ebitda": "-129500000", "netIncome": "-242500000", "grossProfit": "939900000", "depreciation": "None", "totalRevenue": "1388100000", "costOfRevenue": "448200000", "interestIncome": "18982000", "incomeBeforeTax": "-220800000", "interestExpense": "49300000", "operatingIncome": "199400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21600000", "reportedCurrency": "USD", "netInterestIncome": "-30304000", "nonInterestIncome": "None", "operatingExpenses": "740500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "185800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42000000", "sellingGeneralAndAdministrative": "548813000", "netIncomeFromContinuingOperations": "-242471000" }, "balance": { "goodwill": "792800000", "inventory": "164700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2606100000", "longTermDebt": "345185000", "shortTermDebt": "31500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "230000000", "reportedCurrency": "USD", "retainedEarnings": "-1145721000", "totalLiabilities": "1406100000", "otherCurrentAssets": "85300000", "totalCurrentAssets": "1101600000", "currentLongTermDebt": "31472000", "longTermInvestments": "20291000", "shortTermInvestments": "None", "currentNetReceivables": "216000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1504500000", "currentAccountsPayable": "97200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473300000", "totalShareholderEquity": "1200000000", "capitalLeaseObligations": "57115000", "otherCurrentLiabilities": "646300000", "totalCurrentLiabilities": "808100000", "otherNonCurrentLiabilities": "97414000", "totalNonCurrentLiabilities": "597999999", "cashAndShortTermInvestments": "635600000", "commonStockSharesOutstanding": "54500000", "intangibleAssetsExcludingGoodwill": "230000000", "cashAndCashEquivalentsAtCarryingValue": "635600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-242500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5300000", "operatingCashflow": "254300000", "capitalExpenditures": "81100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-285700000", "cashflowFromInvestment": "-72900000", "stockBasedCompensation": "36300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1388100000, "cost_of_revenue": 448200000, "gross_profit": 939900000, "research_and_development": 185800000, "selling_general_admin": 548813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -171500000, "depreciation_amortisation": 42000000, "ebitda": -129500000, "interest_expense": 49300000, "interest_income": null, "other_non_operating": null, "pretax_income": -220800000, "tax_provision": 21600000, "effective_tax_rate": null, "net_income": -242500000, "net_income_continuing_ops": -242471000, "net_income_to_common": -242500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 635600000, "short_term_investments": null, "net_receivables": 216000000, "inventory": 164700000, "other_current_assets": null, "total_current_assets": 1101600000, "net_ppe": null, "goodwill": 792800000, "intangible_assets": 230000000, "goodwill_and_intangibles": 1022800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1504500000, "total_assets": 2606100000, "short_term_debt": 31500000, "accounts_payable": 97200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 808100000, "long_term_debt": 345185000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 597999999, "total_liabilities": 1406100000, "total_debt": 376685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1145721000, "total_equity": 1200000000, "shares_outstanding": 54500000, "operating_cash_flow": 254300000, "stock_based_compensation": 36300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -285700000, "free_cash_flow": 335400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-171500000", "ebitda": "-129500000", "netIncome": "-242500000", "grossProfit": "939900000", "depreciation": "None", "totalRevenue": "1388100000", "costOfRevenue": "448200000", "interestIncome": "18982000", "incomeBeforeTax": "-220800000", "interestExpense": "49300000", "operatingIncome": "199400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21600000", "reportedCurrency": "USD", "netInterestIncome": "-30304000", "nonInterestIncome": "None", "operatingExpenses": "740500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "185800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42000000", "sellingGeneralAndAdministrative": "548813000", "netIncomeFromContinuingOperations": "-242471000" }, "balance": { "goodwill": "792800000", "inventory": "164700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2606100000", "longTermDebt": "345185000", "shortTermDebt": "31500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "230000000", "reportedCurrency": "USD", "retainedEarnings": "-1145721000", "totalLiabilities": "1406100000", "otherCurrentAssets": "85300000", "totalCurrentAssets": "1101600000", "currentLongTermDebt": "31472000", "longTermInvestments": "20291000", "shortTermInvestments": "None", "currentNetReceivables": "216000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1504500000", "currentAccountsPayable": "97200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473300000", "totalShareholderEquity": "1200000000", "capitalLeaseObligations": "57115000", "otherCurrentLiabilities": "646300000", "totalCurrentLiabilities": "808100000", "otherNonCurrentLiabilities": "97414000", "totalNonCurrentLiabilities": "597999999", "cashAndShortTermInvestments": "635600000", "commonStockSharesOutstanding": "54500000", "intangibleAssetsExcludingGoodwill": "230000000", "cashAndCashEquivalentsAtCarryingValue": "635600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-242500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5300000", "operatingCashflow": "254300000", "capitalExpenditures": "81100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-285700000", "cashflowFromInvestment": "-72900000", "stockBasedCompensation": "36300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 1253437000, "cost_of_revenue": 382564000, "gross_profit": 870873000, "ebit": 151380000, "ebitda": 202524000, "pretax_income": 88310000, "tax_provision": 25058000, "net_income": 63234000, "net_income_to_common": 63234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428858000, "total_current_assets": 1127186000, "total_assets": 2506389000, "short_term_debt": 87044000, "long_term_debt": 549624000, "total_debt": 636668000, "total_liabilities": 1186131000, "total_equity": 1320258000, "shares_outstanding": 54574000, "goodwill_and_intangibles": 987300000 }, "cash_flow": { "operating_cash_flow": 183038000, "capital_expenditure": 47107000, "free_cash_flow": 230145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111977, "ticker_id": 6950, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151380000", "ebitda": "202524000", "netIncome": "63234000", "grossProfit": "870873000", "depreciation": "None", "totalRevenue": "1253437000", "costOfRevenue": "382564000", "interestIncome": "30075000", "incomeBeforeTax": "88310000", "interestExpense": "63070000", "operatingIncome": "129051000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25058000", "reportedCurrency": "USD", "netInterestIncome": "-32995000", "nonInterestIncome": "None", "operatingExpenses": "741822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "182514000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51144000", "sellingGeneralAndAdministrative": "526265000", "netIncomeFromContinuingOperations": "63234000" }, "balance": { "goodwill": "750006000", "inventory": "147566000", "commonStock": "83156000", "currentDebt": "None", "investments": "None", "totalAssets": "2506389000", "longTermDebt": "549624000", "shortTermDebt": "87044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "237294000", "reportedCurrency": "USD", "retainedEarnings": "-903250000", "totalLiabilities": "1186131000", "otherCurrentAssets": "327060000", "totalCurrentAssets": "1127186000", "currentLongTermDebt": "78004000", "longTermInvestments": "25084000", "shortTermInvestments": "None", "currentNetReceivables": "223702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1379203000", "currentAccountsPayable": "69726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676773000", "totalShareholderEquity": "1320258000", "capitalLeaseObligations": "49145000", "otherCurrentLiabilities": "192051000", "totalCurrentLiabilities": "392125000", "otherNonCurrentLiabilities": "128696000", "totalNonCurrentLiabilities": "794006000", "cashAndShortTermInvestments": "428858000", "commonStockSharesOutstanding": "54574000", "intangibleAssetsExcludingGoodwill": "237294000", "cashAndCashEquivalentsAtCarryingValue": "428858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63234000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6800000", "operatingCashflow": "183038000", "capitalExpenditures": "47107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18551000", "cashflowFromInvestment": "-48160000", "stockBasedCompensation": "33933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1253437000, "cost_of_revenue": 382564000, "gross_profit": 870873000, "research_and_development": 182514000, "selling_general_admin": 526265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151380000, "depreciation_amortisation": 51144000, "ebitda": 202524000, "interest_expense": 63070000, "interest_income": null, "other_non_operating": null, "pretax_income": 88310000, "tax_provision": 25058000, "effective_tax_rate": null, "net_income": 63234000, "net_income_continuing_ops": 63234000, "net_income_to_common": 63234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428858000, "short_term_investments": null, "net_receivables": 223702000, "inventory": 147566000, "other_current_assets": null, "total_current_assets": 1127186000, "net_ppe": null, "goodwill": 750006000, "intangible_assets": 237294000, "goodwill_and_intangibles": 987300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1379203000, "total_assets": 2506389000, "short_term_debt": 87044000, "accounts_payable": 69726000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392125000, "long_term_debt": 549624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 794006000, "total_liabilities": 1186131000, "total_debt": 636668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -903250000, "total_equity": 1320258000, "shares_outstanding": 54574000, "operating_cash_flow": 183038000, "stock_based_compensation": 33933000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18551000, "free_cash_flow": 230145000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151380000", "ebitda": "202524000", "netIncome": "63234000", "grossProfit": "870873000", "depreciation": "None", "totalRevenue": "1253437000", "costOfRevenue": "382564000", "interestIncome": "30075000", "incomeBeforeTax": "88310000", "interestExpense": "63070000", "operatingIncome": "129051000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25058000", "reportedCurrency": "USD", "netInterestIncome": "-32995000", "nonInterestIncome": "None", "operatingExpenses": "741822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "182514000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51144000", "sellingGeneralAndAdministrative": "526265000", "netIncomeFromContinuingOperations": "63234000" }, "balance": { "goodwill": "750006000", "inventory": "147566000", "commonStock": "83156000", "currentDebt": "None", "investments": "None", "totalAssets": "2506389000", "longTermDebt": "549624000", "shortTermDebt": "87044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "237294000", "reportedCurrency": "USD", "retainedEarnings": "-903250000", "totalLiabilities": "1186131000", "otherCurrentAssets": "327060000", "totalCurrentAssets": "1127186000", "currentLongTermDebt": "78004000", "longTermInvestments": "25084000", "shortTermInvestments": "None", "currentNetReceivables": "223702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1379203000", "currentAccountsPayable": "69726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676773000", "totalShareholderEquity": "1320258000", "capitalLeaseObligations": "49145000", "otherCurrentLiabilities": "192051000", "totalCurrentLiabilities": "392125000", "otherNonCurrentLiabilities": "128696000", "totalNonCurrentLiabilities": "794006000", "cashAndShortTermInvestments": "428858000", "commonStockSharesOutstanding": "54574000", "intangibleAssetsExcludingGoodwill": "237294000", "cashAndCashEquivalentsAtCarryingValue": "428858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63234000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6800000", "operatingCashflow": "183038000", "capitalExpenditures": "47107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18551000", "cashflowFromInvestment": "-48160000", "stockBasedCompensation": "33933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 1153545000, "cost_of_revenue": 382295000, "gross_profit": 771250000, "ebit": -22373000, "ebitda": 38483000, "pretax_income": -81330000, "tax_provision": -98876000, "net_income": 17546000, "net_income_to_common": 17546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266504000, "total_current_assets": 988158000, "total_assets": 2429563000, "short_term_debt": 26473000, "long_term_debt": 568543000, "total_debt": 595016000, "total_liabilities": 1151935000, "total_equity": 1277628000, "shares_outstanding": 54212000, "goodwill_and_intangibles": 1044119000 }, "cash_flow": { "operating_cash_flow": 74914000, "capital_expenditure": 34981000, "free_cash_flow": 109895000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111982, "ticker_id": 6950, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22373000", "ebitda": "38483000", "netIncome": "17546000", "grossProfit": "771250000", "depreciation": "None", "totalRevenue": "1153545000", "costOfRevenue": "382295000", "interestIncome": "20058000", "incomeBeforeTax": "-81330000", "interestExpense": "58853000", "operatingIncome": "-68498000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-98876000", "reportedCurrency": "USD", "netInterestIncome": "-36535000", "nonInterestIncome": "None", "operatingExpenses": "839748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "193817000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60856000", "sellingGeneralAndAdministrative": "504401000", "netIncomeFromContinuingOperations": "2868000" }, "balance": { "goodwill": "782941000", "inventory": "147887000", "commonStock": "82533000", "currentDebt": "None", "investments": "None", "totalAssets": "2429563000", "longTermDebt": "568543000", "shortTermDebt": "26473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "261178000", "reportedCurrency": "USD", "retainedEarnings": "-966484000", "totalLiabilities": "1151935000", "otherCurrentAssets": "358695000", "totalCurrentAssets": "988158000", "currentLongTermDebt": "18111000", "longTermInvestments": "22843000", "shortTermInvestments": "None", "currentNetReceivables": "215072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1441405000", "currentAccountsPayable": "80845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "640404000", "totalShareholderEquity": "1277628000", "capitalLeaseObligations": "53750000", "otherCurrentLiabilities": "193600000", "totalCurrentLiabilities": "334983000", "otherNonCurrentLiabilities": "128631000", "totalNonCurrentLiabilities": "816952000", "cashAndShortTermInvestments": "266504000", "commonStockSharesOutstanding": "54212000", "intangibleAssetsExcludingGoodwill": "261178000", "cashAndCashEquivalentsAtCarryingValue": "266504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-28478000", "operatingCashflow": "74914000", "capitalExpenditures": "34981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21484000", "cashflowFromInvestment": "-40331000", "stockBasedCompensation": "36352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1153545000, "cost_of_revenue": 382295000, "gross_profit": 771250000, "research_and_development": 193817000, "selling_general_admin": 504401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22373000, "depreciation_amortisation": 60856000, "ebitda": 38483000, "interest_expense": 58853000, "interest_income": null, "other_non_operating": null, "pretax_income": -81330000, "tax_provision": -98876000, "effective_tax_rate": null, "net_income": 17546000, "net_income_continuing_ops": 2868000, "net_income_to_common": 17546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266504000, "short_term_investments": null, "net_receivables": 215072000, "inventory": 147887000, "other_current_assets": null, "total_current_assets": 988158000, "net_ppe": null, "goodwill": 782941000, "intangible_assets": 261178000, "goodwill_and_intangibles": 1044119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1441405000, "total_assets": 2429563000, "short_term_debt": 26473000, "accounts_payable": 80845000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 334983000, "long_term_debt": 568543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 816952000, "total_liabilities": 1151935000, "total_debt": 595016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -966484000, "total_equity": 1277628000, "shares_outstanding": 54212000, "operating_cash_flow": 74914000, "stock_based_compensation": 36352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34981000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40331000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21484000, "free_cash_flow": 109895000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22373000", "ebitda": "38483000", "netIncome": "17546000", "grossProfit": "771250000", "depreciation": "None", "totalRevenue": "1153545000", "costOfRevenue": "382295000", "interestIncome": "20058000", "incomeBeforeTax": "-81330000", "interestExpense": "58853000", "operatingIncome": "-68498000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-98876000", "reportedCurrency": "USD", "netInterestIncome": "-36535000", "nonInterestIncome": "None", "operatingExpenses": "839748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "193817000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60856000", "sellingGeneralAndAdministrative": "504401000", "netIncomeFromContinuingOperations": "2868000" }, "balance": { "goodwill": "782941000", "inventory": "147887000", "commonStock": "82533000", "currentDebt": "None", "investments": "None", "totalAssets": "2429563000", "longTermDebt": "568543000", "shortTermDebt": "26473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "261178000", "reportedCurrency": "USD", "retainedEarnings": "-966484000", "totalLiabilities": "1151935000", "otherCurrentAssets": "358695000", "totalCurrentAssets": "988158000", "currentLongTermDebt": "18111000", "longTermInvestments": "22843000", "shortTermInvestments": "None", "currentNetReceivables": "215072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1441405000", "currentAccountsPayable": "80845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "640404000", "totalShareholderEquity": "1277628000", "capitalLeaseObligations": "53750000", "otherCurrentLiabilities": "193600000", "totalCurrentLiabilities": "334983000", "otherNonCurrentLiabilities": "128631000", "totalNonCurrentLiabilities": "816952000", "cashAndShortTermInvestments": "266504000", "commonStockSharesOutstanding": "54212000", "intangibleAssetsExcludingGoodwill": "261178000", "cashAndCashEquivalentsAtCarryingValue": "266504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-28478000", "operatingCashflow": "74914000", "capitalExpenditures": "34981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21484000", "cashflowFromInvestment": "-40331000", "stockBasedCompensation": "36352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 1021805000, "cost_of_revenue": 314577000, "gross_profit": 707228000, "ebit": -26892000, "ebitda": 30904000, "pretax_income": -75195000, "tax_provision": 11051000, "net_income": -86246000, "net_income_to_common": -86246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214172000, "total_current_assets": 886136000, "total_assets": 2294773000, "short_term_debt": 32813000, "long_term_debt": 518067000, "total_debt": 550880000, "total_liabilities": 1087149000, "total_equity": 1207624000, "shares_outstanding": 53500000, "goodwill_and_intangibles": 1137346000 }, "cash_flow": { "operating_cash_flow": 69900000, "capital_expenditure": 26500000, "free_cash_flow": 96400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111987, "ticker_id": 6950, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26892000", "ebitda": "30904000", "netIncome": "-86246000", "grossProfit": "707228000", "depreciation": "None", "totalRevenue": "1021805000", "costOfRevenue": "314577000", "interestIncome": "4697000", "incomeBeforeTax": "-75195000", "interestExpense": "48250000", "operatingIncome": "-76752000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "11051000", "reportedCurrency": "USD", "netInterestIncome": "-43553000", "nonInterestIncome": "None", "operatingExpenses": "783980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "155805000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57796000", "sellingGeneralAndAdministrative": "469243000", "netIncomeFromContinuingOperations": "-86246000" }, "balance": { "goodwill": "768787000", "inventory": "129379000", "commonStock": "82424000", "currentDebt": "None", "investments": "None", "totalAssets": "2294773000", "longTermDebt": "518067000", "shortTermDebt": "32813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "368559000", "reportedCurrency": "USD", "retainedEarnings": "-984030000", "totalLiabilities": "1087149000", "otherCurrentAssets": "327767000", "totalCurrentAssets": "886136000", "currentLongTermDebt": "23434000", "longTermInvestments": "16266000", "shortTermInvestments": "-34000", "currentNetReceivables": "214818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1408637000", "currentAccountsPayable": "74310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "183017000", "shortLongTermDebtTotal": "580428000", "totalShareholderEquity": "1207624000", "capitalLeaseObligations": "38927000", "otherCurrentLiabilities": "163544000", "totalCurrentLiabilities": "297398000", "otherNonCurrentLiabilities": "131141000", "totalNonCurrentLiabilities": "789751000", "cashAndShortTermInvestments": "214172000", "commonStockSharesOutstanding": "53500000", "intangibleAssetsExcludingGoodwill": "368559000", "cashAndCashEquivalentsAtCarryingValue": "214172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-25700000", "operatingCashflow": "69900000", "capitalExpenditures": "26500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "280100000", "cashflowFromInvestment": "-38400000", "stockBasedCompensation": "44809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1021805000, "cost_of_revenue": 314577000, "gross_profit": 707228000, "research_and_development": 155805000, "selling_general_admin": 469243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26892000, "depreciation_amortisation": 57796000, "ebitda": 30904000, "interest_expense": 48250000, "interest_income": null, "other_non_operating": null, "pretax_income": -75195000, "tax_provision": 11051000, "effective_tax_rate": null, "net_income": -86246000, "net_income_continuing_ops": -86246000, "net_income_to_common": -86246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 214172000, "short_term_investments": -34000, "net_receivables": 214818000, "inventory": 129379000, "other_current_assets": null, "total_current_assets": 886136000, "net_ppe": null, "goodwill": 768787000, "intangible_assets": 368559000, "goodwill_and_intangibles": 1137346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1408637000, "total_assets": 2294773000, "short_term_debt": 32813000, "accounts_payable": 74310000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 297398000, "long_term_debt": 518067000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 789751000, "total_liabilities": 1087149000, "total_debt": 550880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -984030000, "total_equity": 1207624000, "shares_outstanding": 53500000, "operating_cash_flow": 69900000, "stock_based_compensation": 44809000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 280100000, "free_cash_flow": 96400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26892000", "ebitda": "30904000", "netIncome": "-86246000", "grossProfit": "707228000", "depreciation": "None", "totalRevenue": "1021805000", "costOfRevenue": "314577000", "interestIncome": "4697000", "incomeBeforeTax": "-75195000", "interestExpense": "48250000", "operatingIncome": "-76752000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "11051000", "reportedCurrency": "USD", "netInterestIncome": "-43553000", "nonInterestIncome": "None", "operatingExpenses": "783980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "155805000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57796000", "sellingGeneralAndAdministrative": "469243000", "netIncomeFromContinuingOperations": "-86246000" }, "balance": { "goodwill": "768787000", "inventory": "129379000", "commonStock": "82424000", "currentDebt": "None", "investments": "None", "totalAssets": "2294773000", "longTermDebt": "518067000", "shortTermDebt": "32813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "368559000", "reportedCurrency": "USD", "retainedEarnings": "-984030000", "totalLiabilities": "1087149000", "otherCurrentAssets": "327767000", "totalCurrentAssets": "886136000", "currentLongTermDebt": "23434000", "longTermInvestments": "16266000", "shortTermInvestments": "-34000", "currentNetReceivables": "214818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1408637000", "currentAccountsPayable": "74310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "183017000", "shortLongTermDebtTotal": "580428000", "totalShareholderEquity": "1207624000", "capitalLeaseObligations": "38927000", "otherCurrentLiabilities": "163544000", "totalCurrentLiabilities": "297398000", "otherNonCurrentLiabilities": "131141000", "totalNonCurrentLiabilities": "789751000", "cashAndShortTermInvestments": "214172000", "commonStockSharesOutstanding": "53500000", "intangibleAssetsExcludingGoodwill": "368559000", "cashAndCashEquivalentsAtCarryingValue": "214172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-25700000", "operatingCashflow": "69900000", "capitalExpenditures": "26500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "280100000", "cashflowFromInvestment": "-38400000", "stockBasedCompensation": "44809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 1035365000, "cost_of_revenue": 329371000, "gross_profit": 705994000, "ebit": -74321000, "ebitda": -6333000, "pretax_income": -124620000, "tax_provision": 11198000, "net_income": -135818000, "net_income_to_common": -135818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207992000, "total_current_assets": 679181000, "total_assets": 2200951000, "short_term_debt": 240934000, "long_term_debt": 9800000, "total_debt": 250734000, "total_liabilities": 906306000, "total_equity": 1294645000, "shares_outstanding": 50633000, "goodwill_and_intangibles": 1299207000 }, "cash_flow": { "operating_cash_flow": 102544000, "capital_expenditure": 25478000, "free_cash_flow": 128022000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111992, "ticker_id": 6950, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-74321000", "ebitda": "-6333000", "netIncome": "-135818000", "grossProfit": "705994000", "depreciation": "None", "totalRevenue": "1035365000", "costOfRevenue": "329371000", "interestIncome": "435000", "incomeBeforeTax": "-124620000", "interestExpense": "50151000", "operatingIncome": "-784000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11198000", "reportedCurrency": "USD", "netInterestIncome": "-49700000", "nonInterestIncome": "None", "operatingExpenses": "706778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "183414000", "otherNonOperatingIncome": "-59951000", "costofGoodsAndServicesSold": "329371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67988000", "sellingGeneralAndAdministrative": "471900000", "netIncomeFromContinuingOperations": "-135800000" }, "balance": { "goodwill": "899525000", "inventory": "105840000", "commonStock": "82295000", "currentDebt": "None", "investments": "None", "totalAssets": "2200951000", "longTermDebt": "9800000", "shortTermDebt": "240934000", "treasuryStock": "-650000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "399682000", "reportedCurrency": "USD", "retainedEarnings": "-897784000", "totalLiabilities": "906306000", "otherCurrentAssets": "142374000", "totalCurrentAssets": "679181000", "currentLongTermDebt": "229700000", "longTermInvestments": "16600000", "shortTermInvestments": "-2000", "currentNetReceivables": "222975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1521770000", "currentAccountsPayable": "68000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "190700000", "shortLongTermDebtTotal": "286702000", "totalShareholderEquity": "1294645000", "capitalLeaseObligations": "35900000", "otherCurrentLiabilities": "364477000", "totalCurrentLiabilities": "696970000", "otherNonCurrentLiabilities": "136900000", "totalNonCurrentLiabilities": "209336000", "cashAndShortTermInvestments": "207992000", "commonStockSharesOutstanding": "50633000", "intangibleAssetsExcludingGoodwill": "399682000", "cashAndCashEquivalentsAtCarryingValue": "207992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "4484000", "operatingCashflow": "102544000", "capitalExpenditures": "25478000", "changeInReceivables": "-15745000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181483000", "cashflowFromInvestment": "36904000", "stockBasedCompensation": "40564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42035000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1035365000, "cost_of_revenue": 329371000, "gross_profit": 705994000, "research_and_development": 183414000, "selling_general_admin": 471900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -74321000, "depreciation_amortisation": 67988000, "ebitda": -6333000, "interest_expense": 50151000, "interest_income": null, "other_non_operating": null, "pretax_income": -124620000, "tax_provision": 11198000, "effective_tax_rate": null, "net_income": -135818000, "net_income_continuing_ops": -135800000, "net_income_to_common": -135818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207992000, "short_term_investments": -2000, "net_receivables": 222975000, "inventory": 105840000, "other_current_assets": null, "total_current_assets": 679181000, "net_ppe": null, "goodwill": 899525000, "intangible_assets": 399682000, "goodwill_and_intangibles": 1299207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1521770000, "total_assets": 2200951000, "short_term_debt": 240934000, "accounts_payable": 68000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 696970000, "long_term_debt": 9800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 209336000, "total_liabilities": 906306000, "total_debt": 250734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -897784000, "total_equity": 1294645000, "shares_outstanding": 50633000, "operating_cash_flow": 102544000, "stock_based_compensation": 40564000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 36904000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -181483000, "free_cash_flow": 128022000, "net_change_in_cash": -42035000 }, "raw_data": { "income": { "ebit": "-74321000", "ebitda": "-6333000", "netIncome": "-135818000", "grossProfit": "705994000", "depreciation": "None", "totalRevenue": "1035365000", "costOfRevenue": "329371000", "interestIncome": "435000", "incomeBeforeTax": "-124620000", "interestExpense": "50151000", "operatingIncome": "-784000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11198000", "reportedCurrency": "USD", "netInterestIncome": "-49700000", "nonInterestIncome": "None", "operatingExpenses": "706778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "183414000", "otherNonOperatingIncome": "-59951000", "costofGoodsAndServicesSold": "329371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67988000", "sellingGeneralAndAdministrative": "471900000", "netIncomeFromContinuingOperations": "-135800000" }, "balance": { "goodwill": "899525000", "inventory": "105840000", "commonStock": "82295000", "currentDebt": "None", "investments": "None", "totalAssets": "2200951000", "longTermDebt": "9800000", "shortTermDebt": "240934000", "treasuryStock": "-650000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "399682000", "reportedCurrency": "USD", "retainedEarnings": "-897784000", "totalLiabilities": "906306000", "otherCurrentAssets": "142374000", "totalCurrentAssets": "679181000", "currentLongTermDebt": "229700000", "longTermInvestments": "16600000", "shortTermInvestments": "-2000", "currentNetReceivables": "222975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1521770000", "currentAccountsPayable": "68000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "190700000", "shortLongTermDebtTotal": "286702000", "totalShareholderEquity": "1294645000", "capitalLeaseObligations": "35900000", "otherCurrentLiabilities": "364477000", "totalCurrentLiabilities": "696970000", "otherNonCurrentLiabilities": "136900000", "totalNonCurrentLiabilities": "209336000", "cashAndShortTermInvestments": "207992000", "commonStockSharesOutstanding": "50633000", "intangibleAssetsExcludingGoodwill": "399682000", "cashAndCashEquivalentsAtCarryingValue": "207992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "4484000", "operatingCashflow": "102544000", "capitalExpenditures": "25478000", "changeInReceivables": "-15745000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181483000", "cashflowFromInvestment": "36904000", "stockBasedCompensation": "40564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42035000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67988000", "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": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 934241000, "cost_of_revenue": 339478000, "gross_profit": 594763000, "ebit": -60993000, "ebitda": 6350000, "pretax_income": -348286000, "tax_provision": -960000, "net_income": -348819000, "net_income_to_common": -348819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252832000, "total_current_assets": 708044000, "total_assets": 2399961000, "short_term_debt": 24619000, "long_term_debt": 642298000, "total_debt": 666917000, "total_liabilities": 1290696000, "total_equity": 1109265000, "shares_outstanding": 48592000, "goodwill_and_intangibles": 1359954000 }, "cash_flow": { "operating_cash_flow": -79400000, "capital_expenditure": 35000000, "free_cash_flow": -44400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111997, "ticker_id": 6950, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60993000", "ebitda": "6350000", "netIncome": "-348819000", "grossProfit": "594763000", "depreciation": "None", "totalRevenue": "934241000", "costOfRevenue": "339478000", "interestIncome": "131000", "incomeBeforeTax": "-348286000", "interestExpense": "40837000", "operatingIncome": "-273899000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-960000", "reportedCurrency": "USD", "netInterestIncome": "-40700000", "nonInterestIncome": "None", "operatingExpenses": "868662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "152902000", "otherNonOperatingIncome": "-133000", "costofGoodsAndServicesSold": "339478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67343000", "sellingGeneralAndAdministrative": "427770000", "netIncomeFromContinuingOperations": "-343251000" }, "balance": { "goodwill": "922318000", "inventory": "115285000", "commonStock": "76300000", "currentDebt": "None", "investments": "None", "totalAssets": "2399961000", "longTermDebt": "642298000", "shortTermDebt": "24619000", "treasuryStock": "-1034000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "437636000", "reportedCurrency": "USD", "retainedEarnings": "-761966000", "totalLiabilities": "1290696000", "otherCurrentAssets": "154771000", "totalCurrentAssets": "708044000", "currentLongTermDebt": "13300000", "longTermInvestments": "103396000", "shortTermInvestments": "31094000", "currentNetReceivables": "185156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1691917000", "currentAccountsPayable": "73668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "163805000", "shortLongTermDebtTotal": "709138000", "totalShareholderEquity": "1109265000", "capitalLeaseObligations": "42200000", "otherCurrentLiabilities": "187373000", "totalCurrentLiabilities": "309052000", "otherNonCurrentLiabilities": "210317000", "totalNonCurrentLiabilities": "981643999", "cashAndShortTermInvestments": "252832000", "commonStockSharesOutstanding": "48592000", "intangibleAssetsExcludingGoodwill": "437636000", "cashAndCashEquivalentsAtCarryingValue": "252832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-345000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1400000", "operatingCashflow": "-79400000", "capitalExpenditures": "35000000", "changeInReceivables": "58796000", "changeInExchangeRate": "None", "cashflowFromFinancing": "310800000", "cashflowFromInvestment": "-41800000", "stockBasedCompensation": "35089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "189490000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 934241000, "cost_of_revenue": 339478000, "gross_profit": 594763000, "research_and_development": 152902000, "selling_general_admin": 427770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60993000, "depreciation_amortisation": 67343000, "ebitda": 6350000, "interest_expense": 40837000, "interest_income": null, "other_non_operating": null, "pretax_income": -348286000, "tax_provision": -960000, "effective_tax_rate": null, "net_income": -348819000, "net_income_continuing_ops": -343251000, "net_income_to_common": -348819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252832000, "short_term_investments": 31094000, "net_receivables": 185156000, "inventory": 115285000, "other_current_assets": null, "total_current_assets": 708044000, "net_ppe": null, "goodwill": 922318000, "intangible_assets": 437636000, "goodwill_and_intangibles": 1359954000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1691917000, "total_assets": 2399961000, "short_term_debt": 24619000, "accounts_payable": 73668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309052000, "long_term_debt": 642298000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 981643999, "total_liabilities": 1290696000, "total_debt": 666917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -761966000, "total_equity": 1109265000, "shares_outstanding": 48592000, "operating_cash_flow": -79400000, "stock_based_compensation": 35089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 310800000, "free_cash_flow": -44400000, "net_change_in_cash": 189490000 }, "raw_data": { "income": { "ebit": "-60993000", "ebitda": "6350000", "netIncome": "-348819000", "grossProfit": "594763000", "depreciation": "None", "totalRevenue": "934241000", "costOfRevenue": "339478000", "interestIncome": "131000", "incomeBeforeTax": "-348286000", "interestExpense": "40837000", "operatingIncome": "-273899000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-960000", "reportedCurrency": "USD", "netInterestIncome": "-40700000", "nonInterestIncome": "None", "operatingExpenses": "868662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "152902000", "otherNonOperatingIncome": "-133000", "costofGoodsAndServicesSold": "339478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67343000", "sellingGeneralAndAdministrative": "427770000", "netIncomeFromContinuingOperations": "-343251000" }, "balance": { "goodwill": "922318000", "inventory": "115285000", "commonStock": "76300000", "currentDebt": "None", "investments": "None", "totalAssets": "2399961000", "longTermDebt": "642298000", "shortTermDebt": "24619000", "treasuryStock": "-1034000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "437636000", "reportedCurrency": "USD", "retainedEarnings": "-761966000", "totalLiabilities": "1290696000", "otherCurrentAssets": "154771000", "totalCurrentAssets": "708044000", "currentLongTermDebt": "13300000", "longTermInvestments": "103396000", "shortTermInvestments": "31094000", "currentNetReceivables": "185156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1691917000", "currentAccountsPayable": "73668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "163805000", "shortLongTermDebtTotal": "709138000", "totalShareholderEquity": "1109265000", "capitalLeaseObligations": "42200000", "otherCurrentLiabilities": "187373000", "totalCurrentLiabilities": "309052000", "otherNonCurrentLiabilities": "210317000", "totalNonCurrentLiabilities": "981643999", "cashAndShortTermInvestments": "252832000", "commonStockSharesOutstanding": "48592000", "intangibleAssetsExcludingGoodwill": "437636000", "cashAndCashEquivalentsAtCarryingValue": "252832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-345000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1400000", "operatingCashflow": "-79400000", "capitalExpenditures": "35000000", "changeInReceivables": "58796000", "changeInExchangeRate": "None", "cashflowFromFinancing": "310800000", "cashflowFromInvestment": "-41800000", "stockBasedCompensation": "35089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "189490000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81300000", "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": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 1084170000, "cost_of_revenue": 360365000, "gross_profit": 723805000, "ebit": 48490000, "ebitda": 119182000, "pretax_income": -127630000, "tax_provision": -30374000, "net_income": -157639000, "net_income_to_common": -157639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61137000, "total_current_assets": 549443000, "total_assets": 2411797000, "short_term_debt": 88506000, "long_term_debt": 260330000, "total_debt": 348836000, "total_liabilities": 1028079999, "total_equity": 1383717000, "shares_outstanding": 48349000, "goodwill_and_intangibles": 1523340000 }, "cash_flow": { "operating_cash_flow": -91142000, "capital_expenditure": 24691000, "free_cash_flow": -66451000, "dividends_paid": 4840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112002, "ticker_id": 6950, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48490000", "ebitda": "119182000", "netIncome": "-157639000", "grossProfit": "723805000", "depreciation": "None", "totalRevenue": "1084170000", "costOfRevenue": "360365000", "interestIncome": "803000", "incomeBeforeTax": "-127630000", "interestExpense": "15091000", "operatingIncome": "-171554000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-30374000", "reportedCurrency": "USD", "netInterestIncome": "-14288000", "nonInterestIncome": "None", "operatingExpenses": "895359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "197149000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70692000", "sellingGeneralAndAdministrative": "506542000", "netIncomeFromContinuingOperations": "-155541000" }, "balance": { "goodwill": "915794000", "inventory": "164154000", "commonStock": "76257000", "currentDebt": "None", "investments": "None", "totalAssets": "2411797000", "longTermDebt": "260330000", "shortTermDebt": "88506000", "treasuryStock": "-1263000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "607546000", "reportedCurrency": "USD", "retainedEarnings": "-406755000", "totalLiabilities": "1028079999", "otherCurrentAssets": "65782999", "totalCurrentAssets": "549443000", "currentLongTermDebt": "77396000", "longTermInvestments": "27256000", "shortTermInvestments": "None", "currentNetReceivables": "258369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1862354000", "currentAccountsPayable": "85892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235726000", "shortLongTermDebtTotal": "394863000", "totalShareholderEquity": "1383717000", "capitalLeaseObligations": "57137000", "otherCurrentLiabilities": "325436000", "totalCurrentLiabilities": "512553000", "otherNonCurrentLiabilities": "129776000", "totalNonCurrentLiabilities": "515526999", "cashAndShortTermInvestments": "61137000", "commonStockSharesOutstanding": "48349000", "intangibleAssetsExcludingGoodwill": "607546000", "cashAndCashEquivalentsAtCarryingValue": "61137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157639000", "profitLoss": "None", "dividendPayout": "4840000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7924000", "operatingCashflow": "-91142000", "capitalExpenditures": "24691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146581000", "cashflowFromInvestment": "-41290000", "stockBasedCompensation": "32553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1084170000, "cost_of_revenue": 360365000, "gross_profit": 723805000, "research_and_development": 197149000, "selling_general_admin": 506542000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48490000, "depreciation_amortisation": 70692000, "ebitda": 119182000, "interest_expense": 15091000, "interest_income": null, "other_non_operating": null, "pretax_income": -127630000, "tax_provision": -30374000, "effective_tax_rate": null, "net_income": -157639000, "net_income_continuing_ops": -155541000, "net_income_to_common": -157639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61137000, "short_term_investments": null, "net_receivables": 258369000, "inventory": 164154000, "other_current_assets": null, "total_current_assets": 549443000, "net_ppe": null, "goodwill": 915794000, "intangible_assets": 607546000, "goodwill_and_intangibles": 1523340000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1862354000, "total_assets": 2411797000, "short_term_debt": 88506000, "accounts_payable": 85892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 512553000, "long_term_debt": 260330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 515526999, "total_liabilities": 1028079999, "total_debt": 348836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -406755000, "total_equity": 1383717000, "shares_outstanding": 48349000, "operating_cash_flow": -91142000, "stock_based_compensation": 32553000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41290000, "dividends_paid": 4840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146581000, "free_cash_flow": -66451000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48490000", "ebitda": "119182000", "netIncome": "-157639000", "grossProfit": "723805000", "depreciation": "None", "totalRevenue": "1084170000", "costOfRevenue": "360365000", "interestIncome": "803000", "incomeBeforeTax": "-127630000", "interestExpense": "15091000", "operatingIncome": "-171554000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-30374000", "reportedCurrency": "USD", "netInterestIncome": "-14288000", "nonInterestIncome": "None", "operatingExpenses": "895359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "197149000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70692000", "sellingGeneralAndAdministrative": "506542000", "netIncomeFromContinuingOperations": "-155541000" }, "balance": { "goodwill": "915794000", "inventory": "164154000", "commonStock": "76257000", "currentDebt": "None", "investments": "None", "totalAssets": "2411797000", "longTermDebt": "260330000", "shortTermDebt": "88506000", "treasuryStock": "-1263000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "607546000", "reportedCurrency": "USD", "retainedEarnings": "-406755000", "totalLiabilities": "1028079999", "otherCurrentAssets": "65782999", "totalCurrentAssets": "549443000", "currentLongTermDebt": "77396000", "longTermInvestments": "27256000", "shortTermInvestments": "None", "currentNetReceivables": "258369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1862354000", "currentAccountsPayable": "85892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235726000", "shortLongTermDebtTotal": "394863000", "totalShareholderEquity": "1383717000", "capitalLeaseObligations": "57137000", "otherCurrentLiabilities": "325436000", "totalCurrentLiabilities": "512553000", "otherNonCurrentLiabilities": "129776000", "totalNonCurrentLiabilities": "515526999", "cashAndShortTermInvestments": "61137000", "commonStockSharesOutstanding": "48349000", "intangibleAssetsExcludingGoodwill": "607546000", "cashAndCashEquivalentsAtCarryingValue": "61137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157639000", "profitLoss": "None", "dividendPayout": "4840000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7924000", "operatingCashflow": "-91142000", "capitalExpenditures": "24691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146581000", "cashflowFromInvestment": "-41290000", "stockBasedCompensation": "32553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82989000", "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": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 1107000000, "cost_of_revenue": 372500000, "gross_profit": 734500000, "ebit": -237688000, "ebitda": -167748000, "pretax_income": -247400000, "tax_provision": -69629000, "net_income": -189400000, "net_income_to_common": -189400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47200000, "total_current_assets": 533300000, "total_assets": 2549700000, "short_term_debt": 28800000, "long_term_debt": 139538000, "total_debt": 168338000, "total_liabilities": 1046000000, "total_equity": 1503700000, "shares_outstanding": 48497000, "goodwill_and_intangibles": 1727200000 }, "cash_flow": { "operating_cash_flow": 120500000, "capital_expenditure": 38000000, "free_cash_flow": 158500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112007, "ticker_id": 6950, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-237688000", "ebitda": "-167748000", "netIncome": "-189400000", "grossProfit": "734500000", "depreciation": "None", "totalRevenue": "1107000000", "costOfRevenue": "372500000", "interestIncome": "847000", "incomeBeforeTax": "-247400000", "interestExpense": "9825000", "operatingIncome": "-248100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-69629000", "reportedCurrency": "USD", "netInterestIncome": "-8978000", "nonInterestIncome": "None", "operatingExpenses": "648200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "146000000", "otherNonOperatingIncome": "11687000", "costofGoodsAndServicesSold": "372500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69940000", "sellingGeneralAndAdministrative": "462413000", "netIncomeFromContinuingOperations": "-178462000" }, "balance": { "goodwill": "956800000", "inventory": "153500000", "commonStock": "76144000", "currentDebt": "None", "investments": "None", "totalAssets": "2549700000", "longTermDebt": "139538000", "shortTermDebt": "28800000", "treasuryStock": "-1462000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "770400000", "reportedCurrency": "USD", "retainedEarnings": "-251579000", "totalLiabilities": "1046000000", "otherCurrentAssets": "29600000", "totalCurrentAssets": "533300000", "currentLongTermDebt": "28794000", "longTermInvestments": "27455000", "shortTermInvestments": "2655000", "currentNetReceivables": "256100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2016300000", "currentAccountsPayable": "76700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "191400000", "shortLongTermDebtTotal": "168338000", "totalShareholderEquity": "1503700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-100000", "totalCurrentLiabilities": "496700000", "otherNonCurrentLiabilities": "184016000", "totalNonCurrentLiabilities": "549300000", "cashAndShortTermInvestments": "47200000", "commonStockSharesOutstanding": "48497000", "intangibleAssetsExcludingGoodwill": "770400000", "cashAndCashEquivalentsAtCarryingValue": "47200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-10600000", "operatingCashflow": "120500000", "capitalExpenditures": "38000000", "changeInReceivables": "21181000", "changeInExchangeRate": "-3996000", "cashflowFromFinancing": "-42300000", "cashflowFromInvestment": "-120600000", "stockBasedCompensation": "26900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46411000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1107000000, "cost_of_revenue": 372500000, "gross_profit": 734500000, "research_and_development": 146000000, "selling_general_admin": 462413000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -237688000, "depreciation_amortisation": 69940000, "ebitda": -167748000, "interest_expense": 9825000, "interest_income": null, "other_non_operating": null, "pretax_income": -247400000, "tax_provision": -69629000, "effective_tax_rate": null, "net_income": -189400000, "net_income_continuing_ops": -178462000, "net_income_to_common": -189400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47200000, "short_term_investments": 2655000, "net_receivables": 256100000, "inventory": 153500000, "other_current_assets": null, "total_current_assets": 533300000, "net_ppe": null, "goodwill": 956800000, "intangible_assets": 770400000, "goodwill_and_intangibles": 1727200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2016300000, "total_assets": 2549700000, "short_term_debt": 28800000, "accounts_payable": 76700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496700000, "long_term_debt": 139538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 549300000, "total_liabilities": 1046000000, "total_debt": 168338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -251579000, "total_equity": 1503700000, "shares_outstanding": 48497000, "operating_cash_flow": 120500000, "stock_based_compensation": 26900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42300000, "free_cash_flow": 158500000, "net_change_in_cash": -46411000 }, "raw_data": { "income": { "ebit": "-237688000", "ebitda": "-167748000", "netIncome": "-189400000", "grossProfit": "734500000", "depreciation": "None", "totalRevenue": "1107000000", "costOfRevenue": "372500000", "interestIncome": "847000", "incomeBeforeTax": "-247400000", "interestExpense": "9825000", "operatingIncome": "-248100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-69629000", "reportedCurrency": "USD", "netInterestIncome": "-8978000", "nonInterestIncome": "None", "operatingExpenses": "648200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "146000000", "otherNonOperatingIncome": "11687000", "costofGoodsAndServicesSold": "372500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69940000", "sellingGeneralAndAdministrative": "462413000", "netIncomeFromContinuingOperations": "-178462000" }, "balance": { "goodwill": "956800000", "inventory": "153500000", "commonStock": "76144000", "currentDebt": "None", "investments": "None", "totalAssets": "2549700000", "longTermDebt": "139538000", "shortTermDebt": "28800000", "treasuryStock": "-1462000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "770400000", "reportedCurrency": "USD", "retainedEarnings": "-251579000", "totalLiabilities": "1046000000", "otherCurrentAssets": "29600000", "totalCurrentAssets": "533300000", "currentLongTermDebt": "28794000", "longTermInvestments": "27455000", "shortTermInvestments": "2655000", "currentNetReceivables": "256100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2016300000", "currentAccountsPayable": "76700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "191400000", "shortLongTermDebtTotal": "168338000", "totalShareholderEquity": "1503700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-100000", "totalCurrentLiabilities": "496700000", "otherNonCurrentLiabilities": "184016000", "totalNonCurrentLiabilities": "549300000", "cashAndShortTermInvestments": "47200000", "commonStockSharesOutstanding": "48497000", "intangibleAssetsExcludingGoodwill": "770400000", "cashAndCashEquivalentsAtCarryingValue": "47200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-10600000", "operatingCashflow": "120500000", "capitalExpenditures": "38000000", "changeInReceivables": "21181000", "changeInExchangeRate": "-3996000", "cashflowFromFinancing": "-42300000", "cashflowFromInvestment": "-120600000", "stockBasedCompensation": "26900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46411000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 362258000, "cost_of_revenue": 117409000, "gross_profit": 244849000, "ebit": 52186000, "ebitda": 67781000, "pretax_income": 26634000, "tax_provision": 4340000, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539700000, "total_current_assets": 1014200000, "total_assets": 2516400000, "short_term_debt": 2600000, "long_term_debt": 285160000, "total_debt": 287760000, "total_liabilities": 1305000000, "total_equity": 1211300000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 1010200000 }, "cash_flow": { "operating_cash_flow": 15216000, "capital_expenditure": 14290000, "free_cash_flow": 29506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111970, "ticker_id": 6950, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52186000", "ebitda": "67781000", "netIncome": "22300000", "grossProfit": "244849000", "depreciation": "None", "totalRevenue": "362258000", "costOfRevenue": "117409000", "interestIncome": "3552000", "incomeBeforeTax": "26634000", "interestExpense": "8291000", "operatingIncome": "52186000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4340000", "reportedCurrency": "USD", "netInterestIncome": "-4739000", "nonInterestIncome": "None", "operatingExpenses": "192663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49095000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15595000", "sellingGeneralAndAdministrative": "143568000", "netIncomeFromContinuingOperations": "22294000" }, "balance": { "goodwill": "785600000", "inventory": "165500000", "commonStock": "83398000", "currentDebt": "None", "investments": "None", "totalAssets": "2516400000", "longTermDebt": "285160000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "224600000", "reportedCurrency": "USD", "retainedEarnings": "-1123427000", "totalLiabilities": "1305000000", "otherCurrentAssets": "79700000", "totalCurrentAssets": "1014200000", "currentLongTermDebt": "2628000", "longTermInvestments": "18492000", "shortTermInvestments": "None", "currentNetReceivables": "229300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502200000", "currentAccountsPayable": "99100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "334500000", "totalShareholderEquity": "1211300000", "capitalLeaseObligations": "55655000", "otherCurrentLiabilities": "619100000", "totalCurrentLiabilities": "762500000", "otherNonCurrentLiabilities": "97520000", "totalNonCurrentLiabilities": "542500000", "cashAndShortTermInvestments": "539700000", "commonStockSharesOutstanding": "55900000", "intangibleAssetsExcludingGoodwill": "224600000", "cashAndCashEquivalentsAtCarryingValue": "539700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22294000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1546000", "operatingCashflow": "15216000", "capitalExpenditures": "14290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94245000", "cashflowFromInvestment": "-14580000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 362258000, "cost_of_revenue": 117409000, "gross_profit": 244849000, "research_and_development": 49095000, "selling_general_admin": 143568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52186000, "depreciation_amortisation": 15595000, "ebitda": 67781000, "interest_expense": 8291000, "interest_income": null, "other_non_operating": null, "pretax_income": 26634000, "tax_provision": 4340000, "effective_tax_rate": null, "net_income": 22300000, "net_income_continuing_ops": 22294000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 539700000, "short_term_investments": null, "net_receivables": 229300000, "inventory": 165500000, "other_current_assets": null, "total_current_assets": 1014200000, "net_ppe": null, "goodwill": 785600000, "intangible_assets": 224600000, "goodwill_and_intangibles": 1010200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1502200000, "total_assets": 2516400000, "short_term_debt": 2600000, "accounts_payable": 99100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 762500000, "long_term_debt": 285160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 542500000, "total_liabilities": 1305000000, "total_debt": 287760000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1123427000, "total_equity": 1211300000, "shares_outstanding": 55900000, "operating_cash_flow": 15216000, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14290000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14580000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94245000, "free_cash_flow": 29506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52186000", "ebitda": "67781000", "netIncome": "22300000", "grossProfit": "244849000", "depreciation": "None", "totalRevenue": "362258000", "costOfRevenue": "117409000", "interestIncome": "3552000", "incomeBeforeTax": "26634000", "interestExpense": "8291000", "operatingIncome": "52186000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4340000", "reportedCurrency": "USD", "netInterestIncome": "-4739000", "nonInterestIncome": "None", "operatingExpenses": "192663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49095000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15595000", "sellingGeneralAndAdministrative": "143568000", "netIncomeFromContinuingOperations": "22294000" }, "balance": { "goodwill": "785600000", "inventory": "165500000", "commonStock": "83398000", "currentDebt": "None", "investments": "None", "totalAssets": "2516400000", "longTermDebt": "285160000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "224600000", "reportedCurrency": "USD", "retainedEarnings": "-1123427000", "totalLiabilities": "1305000000", "otherCurrentAssets": "79700000", "totalCurrentAssets": "1014200000", "currentLongTermDebt": "2628000", "longTermInvestments": "18492000", "shortTermInvestments": "None", "currentNetReceivables": "229300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502200000", "currentAccountsPayable": "99100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "334500000", "totalShareholderEquity": "1211300000", "capitalLeaseObligations": "55655000", "otherCurrentLiabilities": "619100000", "totalCurrentLiabilities": "762500000", "otherNonCurrentLiabilities": "97520000", "totalNonCurrentLiabilities": "542500000", "cashAndShortTermInvestments": "539700000", "commonStockSharesOutstanding": "55900000", "intangibleAssetsExcludingGoodwill": "224600000", "cashAndCashEquivalentsAtCarryingValue": "539700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22294000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1546000", "operatingCashflow": "15216000", "capitalExpenditures": "14290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94245000", "cashflowFromInvestment": "-14580000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 360855000, "cost_of_revenue": 121080000, "gross_profit": 239775000, "ebit": 47440000, "ebitda": 47478000, "pretax_income": 27654000, "tax_provision": -3207000, "net_income": 30878000, "net_income_to_common": 30878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635600000, "total_current_assets": 1101600000, "total_assets": 2606100000, "short_term_debt": 31500000, "long_term_debt": 345185000, "total_debt": 376685000, "total_liabilities": 1406100000, "total_equity": 1200000000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1022800000 }, "cash_flow": { "operating_cash_flow": 82400000, "capital_expenditure": 32200000, "free_cash_flow": 114600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111971, "ticker_id": 6950, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47440000", "ebitda": "47478000", "netIncome": "30878000", "grossProfit": "239775000", "depreciation": "None", "totalRevenue": "360855000", "costOfRevenue": "121080000", "interestIncome": "4457000", "incomeBeforeTax": "27654000", "interestExpense": "19786000", "operatingIncome": "42617000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3207000", "reportedCurrency": "USD", "netInterestIncome": "-6400000", "nonInterestIncome": "None", "operatingExpenses": "197158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52079000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000", "sellingGeneralAndAdministrative": "143365000", "netIncomeFromContinuingOperations": "30906000" }, "balance": { "goodwill": "792800000", "inventory": "164700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2606100000", "longTermDebt": "345185000", "shortTermDebt": "31500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "230000000", "reportedCurrency": "USD", "retainedEarnings": "-1145721000", "totalLiabilities": "1406100000", "otherCurrentAssets": "85300000", "totalCurrentAssets": "1101600000", "currentLongTermDebt": "31472000", "longTermInvestments": "20291000", "shortTermInvestments": "None", "currentNetReceivables": "216000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1504500000", "currentAccountsPayable": "97200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473300000", "totalShareholderEquity": "1200000000", "capitalLeaseObligations": "57115000", "otherCurrentLiabilities": "646300000", "totalCurrentLiabilities": "808100000", "otherNonCurrentLiabilities": "97414000", "totalNonCurrentLiabilities": "597999999", "cashAndShortTermInvestments": "635600000", "commonStockSharesOutstanding": "54500000", "intangibleAssetsExcludingGoodwill": "230000000", "cashAndCashEquivalentsAtCarryingValue": "635600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30906000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2809000", "operatingCashflow": "82400000", "capitalExpenditures": "32200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62884000", "cashflowFromInvestment": "-30259000", "stockBasedCompensation": "9388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 360855000, "cost_of_revenue": 121080000, "gross_profit": 239775000, "research_and_development": 52079000, "selling_general_admin": 143365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47440000, "depreciation_amortisation": 38000, "ebitda": 47478000, "interest_expense": 19786000, "interest_income": null, "other_non_operating": null, "pretax_income": 27654000, "tax_provision": -3207000, "effective_tax_rate": null, "net_income": 30878000, "net_income_continuing_ops": 30906000, "net_income_to_common": 30878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 635600000, "short_term_investments": null, "net_receivables": 216000000, "inventory": 164700000, "other_current_assets": null, "total_current_assets": 1101600000, "net_ppe": null, "goodwill": 792800000, "intangible_assets": 230000000, "goodwill_and_intangibles": 1022800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1504500000, "total_assets": 2606100000, "short_term_debt": 31500000, "accounts_payable": 97200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 808100000, "long_term_debt": 345185000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 597999999, "total_liabilities": 1406100000, "total_debt": 376685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1145721000, "total_equity": 1200000000, "shares_outstanding": 54500000, "operating_cash_flow": 82400000, "stock_based_compensation": 9388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30259000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62884000, "free_cash_flow": 114600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47440000", "ebitda": "47478000", "netIncome": "30878000", "grossProfit": "239775000", "depreciation": "None", "totalRevenue": "360855000", "costOfRevenue": "121080000", "interestIncome": "4457000", "incomeBeforeTax": "27654000", "interestExpense": "19786000", "operatingIncome": "42617000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3207000", "reportedCurrency": "USD", "netInterestIncome": "-6400000", "nonInterestIncome": "None", "operatingExpenses": "197158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52079000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000", "sellingGeneralAndAdministrative": "143365000", "netIncomeFromContinuingOperations": "30906000" }, "balance": { "goodwill": "792800000", "inventory": "164700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2606100000", "longTermDebt": "345185000", "shortTermDebt": "31500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "230000000", "reportedCurrency": "USD", "retainedEarnings": "-1145721000", "totalLiabilities": "1406100000", "otherCurrentAssets": "85300000", "totalCurrentAssets": "1101600000", "currentLongTermDebt": "31472000", "longTermInvestments": "20291000", "shortTermInvestments": "None", "currentNetReceivables": "216000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1504500000", "currentAccountsPayable": "97200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473300000", "totalShareholderEquity": "1200000000", "capitalLeaseObligations": "57115000", "otherCurrentLiabilities": "646300000", "totalCurrentLiabilities": "808100000", "otherNonCurrentLiabilities": "97414000", "totalNonCurrentLiabilities": "597999999", "cashAndShortTermInvestments": "635600000", "commonStockSharesOutstanding": "54500000", "intangibleAssetsExcludingGoodwill": "230000000", "cashAndCashEquivalentsAtCarryingValue": "635600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30906000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2809000", "operatingCashflow": "82400000", "capitalExpenditures": "32200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62884000", "cashflowFromInvestment": "-30259000", "stockBasedCompensation": "9388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 357800000, "cost_of_revenue": 112900000, "gross_profit": 244900000, "ebit": 44763000, "ebitda": 57014000, "pretax_income": 33900000, "tax_provision": 7114000, "net_income": 26800000, "net_income_to_common": 26800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646079000, "total_current_assets": 1097149000, "total_assets": 2557583000, "short_term_debt": 94441000, "long_term_debt": 349031000, "total_debt": 443472000, "total_liabilities": 1400353000, "total_equity": 1157230000, "shares_outstanding": 55200000, "goodwill_and_intangibles": 1025564000 }, "cash_flow": { "operating_cash_flow": 85057000, "capital_expenditure": 22880000, "free_cash_flow": 107937000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111973, "ticker_id": 6950, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44763000", "ebitda": "57014000", "netIncome": "26800000", "grossProfit": "244900000", "depreciation": "None", "totalRevenue": "357800000", "costOfRevenue": "112900000", "interestIncome": "3899000", "incomeBeforeTax": "33900000", "interestExpense": "10863000", "operatingIncome": "54000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7114000", "reportedCurrency": "USD", "netInterestIncome": "-6964000", "nonInterestIncome": "None", "operatingExpenses": "190900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12251000", "sellingGeneralAndAdministrative": "138522000", "netIncomeFromContinuingOperations": "26784000" }, "balance": { "goodwill": "791034000", "inventory": "167538000", "commonStock": "84520000", "currentDebt": "None", "investments": "None", "totalAssets": "2557583000", "longTermDebt": "349031000", "shortTermDebt": "94441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "234530000", "reportedCurrency": "USD", "retainedEarnings": "-1176627000", "totalLiabilities": "1400353000", "otherCurrentAssets": "44422000", "totalCurrentAssets": "1097149000", "currentLongTermDebt": "85440000", "longTermInvestments": "15049000", "shortTermInvestments": "None", "currentNetReceivables": "239110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1460434000", "currentAccountsPayable": "88156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486547000", "totalShareholderEquity": "1157230000", "capitalLeaseObligations": "52076000", "otherCurrentLiabilities": "633907000", "totalCurrentLiabilities": "827588000", "otherNonCurrentLiabilities": "92505000", "totalNonCurrentLiabilities": "572765000", "cashAndShortTermInvestments": "646079000", "commonStockSharesOutstanding": "55200000", "intangibleAssetsExcludingGoodwill": "234530000", "cashAndCashEquivalentsAtCarryingValue": "646079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2061999", "operatingCashflow": "85057000", "capitalExpenditures": "22880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9373000", "cashflowFromInvestment": "-23057000", "stockBasedCompensation": "9943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "256000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 357800000, "cost_of_revenue": 112900000, "gross_profit": 244900000, "research_and_development": 48600000, "selling_general_admin": 138522000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44763000, "depreciation_amortisation": 12251000, "ebitda": 57014000, "interest_expense": 10863000, "interest_income": null, "other_non_operating": null, "pretax_income": 33900000, "tax_provision": 7114000, "effective_tax_rate": null, "net_income": 26800000, "net_income_continuing_ops": 26784000, "net_income_to_common": 26800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 646079000, "short_term_investments": null, "net_receivables": 239110000, "inventory": 167538000, "other_current_assets": null, "total_current_assets": 1097149000, "net_ppe": null, "goodwill": 791034000, "intangible_assets": 234530000, "goodwill_and_intangibles": 1025564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1460434000, "total_assets": 2557583000, "short_term_debt": 94441000, "accounts_payable": 88156000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 827588000, "long_term_debt": 349031000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 572765000, "total_liabilities": 1400353000, "total_debt": 443472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1176627000, "total_equity": 1157230000, "shares_outstanding": 55200000, "operating_cash_flow": 85057000, "stock_based_compensation": 9943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23057000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9373000, "free_cash_flow": 107937000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44763000", "ebitda": "57014000", "netIncome": "26800000", "grossProfit": "244900000", "depreciation": "None", "totalRevenue": "357800000", "costOfRevenue": "112900000", "interestIncome": "3899000", "incomeBeforeTax": "33900000", "interestExpense": "10863000", "operatingIncome": "54000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7114000", "reportedCurrency": "USD", "netInterestIncome": "-6964000", "nonInterestIncome": "None", "operatingExpenses": "190900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12251000", "sellingGeneralAndAdministrative": "138522000", "netIncomeFromContinuingOperations": "26784000" }, "balance": { "goodwill": "791034000", "inventory": "167538000", "commonStock": "84520000", "currentDebt": "None", "investments": "None", "totalAssets": "2557583000", "longTermDebt": "349031000", "shortTermDebt": "94441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "234530000", "reportedCurrency": "USD", "retainedEarnings": "-1176627000", "totalLiabilities": "1400353000", "otherCurrentAssets": "44422000", "totalCurrentAssets": "1097149000", "currentLongTermDebt": "85440000", "longTermInvestments": "15049000", "shortTermInvestments": "None", "currentNetReceivables": "239110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1460434000", "currentAccountsPayable": "88156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486547000", "totalShareholderEquity": "1157230000", "capitalLeaseObligations": "52076000", "otherCurrentLiabilities": "633907000", "totalCurrentLiabilities": "827588000", "otherNonCurrentLiabilities": "92505000", "totalNonCurrentLiabilities": "572765000", "cashAndShortTermInvestments": "646079000", "commonStockSharesOutstanding": "55200000", "intangibleAssetsExcludingGoodwill": "234530000", "cashAndCashEquivalentsAtCarryingValue": "646079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2061999", "operatingCashflow": "85057000", "capitalExpenditures": "22880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9373000", "cashflowFromInvestment": "-23057000", "stockBasedCompensation": "9943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "256000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 352524000, "cost_of_revenue": 113536000, "gross_profit": 238988000, "ebit": 45600000, "ebitda": 60640000, "pretax_income": 33312000, "tax_provision": 6151000, "net_income": 27161000, "net_income_to_common": 27161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 593638000, "total_current_assets": 1066142000, "total_assets": 2506702000, "short_term_debt": 91513000, "long_term_debt": 348489000, "total_debt": 440002000, "total_liabilities": 1383863000, "total_equity": 1122839000, "shares_outstanding": 54708000, "goodwill_and_intangibles": 1032508000 }, "cash_flow": { "operating_cash_flow": 62920000, "capital_expenditure": 15147000, "free_cash_flow": 78067000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111974, "ticker_id": 6950, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45600000", "ebitda": "60640000", "netIncome": "27161000", "grossProfit": "238988000", "depreciation": "None", "totalRevenue": "352524000", "costOfRevenue": "113536000", "interestIncome": "4183000", "incomeBeforeTax": "33312000", "interestExpense": "12280000", "operatingIncome": "54183000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6151000", "reportedCurrency": "USD", "netInterestIncome": "-8097000", "nonInterestIncome": "None", "operatingExpenses": "184805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47185000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15040000", "sellingGeneralAndAdministrative": "137780000", "netIncomeFromContinuingOperations": "27161000" }, "balance": { "goodwill": "793365000", "inventory": "165350000", "commonStock": "84521000", "currentDebt": "None", "investments": "None", "totalAssets": "2506702000", "longTermDebt": "348489000", "shortTermDebt": "91513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "239143000", "reportedCurrency": "USD", "retainedEarnings": "-1203411000", "totalLiabilities": "1383863000", "otherCurrentAssets": "54174000", "totalCurrentAssets": "1066142000", "currentLongTermDebt": "82133000", "longTermInvestments": "16163000", "shortTermInvestments": "None", "currentNetReceivables": "252980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1440560000", "currentAccountsPayable": "86934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "482779000", "totalShareholderEquity": "1122839000", "capitalLeaseObligations": "52157000", "otherCurrentLiabilities": "602982000", "totalCurrentLiabilities": "827100000", "otherNonCurrentLiabilities": "92361000", "totalNonCurrentLiabilities": "556763000", "cashAndShortTermInvestments": "593638000", "commonStockSharesOutstanding": "54708000", "intangibleAssetsExcludingGoodwill": "239143000", "cashAndCashEquivalentsAtCarryingValue": "593638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27161000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3544000", "operatingCashflow": "62920000", "capitalExpenditures": "15147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208982000", "cashflowFromInvestment": "-8968000", "stockBasedCompensation": "9174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 352524000, "cost_of_revenue": 113536000, "gross_profit": 238988000, "research_and_development": 47185000, "selling_general_admin": 137780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45600000, "depreciation_amortisation": 15040000, "ebitda": 60640000, "interest_expense": 12280000, "interest_income": null, "other_non_operating": null, "pretax_income": 33312000, "tax_provision": 6151000, "effective_tax_rate": null, "net_income": 27161000, "net_income_continuing_ops": 27161000, "net_income_to_common": 27161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 593638000, "short_term_investments": null, "net_receivables": 252980000, "inventory": 165350000, "other_current_assets": null, "total_current_assets": 1066142000, "net_ppe": null, "goodwill": 793365000, "intangible_assets": 239143000, "goodwill_and_intangibles": 1032508000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1440560000, "total_assets": 2506702000, "short_term_debt": 91513000, "accounts_payable": 86934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 827100000, "long_term_debt": 348489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 556763000, "total_liabilities": 1383863000, "total_debt": 440002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1203411000, "total_equity": 1122839000, "shares_outstanding": 54708000, "operating_cash_flow": 62920000, "stock_based_compensation": 9174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8968000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208982000, "free_cash_flow": 78067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45600000", "ebitda": "60640000", "netIncome": "27161000", "grossProfit": "238988000", "depreciation": "None", "totalRevenue": "352524000", "costOfRevenue": "113536000", "interestIncome": "4183000", "incomeBeforeTax": "33312000", "interestExpense": "12280000", "operatingIncome": "54183000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6151000", "reportedCurrency": "USD", "netInterestIncome": "-8097000", "nonInterestIncome": "None", "operatingExpenses": "184805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47185000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15040000", "sellingGeneralAndAdministrative": "137780000", "netIncomeFromContinuingOperations": "27161000" }, "balance": { "goodwill": "793365000", "inventory": "165350000", "commonStock": "84521000", "currentDebt": "None", "investments": "None", "totalAssets": "2506702000", "longTermDebt": "348489000", "shortTermDebt": "91513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "239143000", "reportedCurrency": "USD", "retainedEarnings": "-1203411000", "totalLiabilities": "1383863000", "otherCurrentAssets": "54174000", "totalCurrentAssets": "1066142000", "currentLongTermDebt": "82133000", "longTermInvestments": "16163000", "shortTermInvestments": "None", "currentNetReceivables": "252980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1440560000", "currentAccountsPayable": "86934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "482779000", "totalShareholderEquity": "1122839000", "capitalLeaseObligations": "52157000", "otherCurrentLiabilities": "602982000", "totalCurrentLiabilities": "827100000", "otherNonCurrentLiabilities": "92361000", "totalNonCurrentLiabilities": "556763000", "cashAndShortTermInvestments": "593638000", "commonStockSharesOutstanding": "54708000", "intangibleAssetsExcludingGoodwill": "239143000", "cashAndCashEquivalentsAtCarryingValue": "593638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27161000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3544000", "operatingCashflow": "62920000", "capitalExpenditures": "15147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208982000", "cashflowFromInvestment": "-8968000", "stockBasedCompensation": "9174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 316855000, "cost_of_revenue": 96080000, "gross_profit": 220775000, "ebit": -300360000, "ebitda": -285689000, "pretax_income": -315666000, "tax_provision": 11656000, "net_income": -327322000, "net_income_to_common": -327322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 738437000, "total_current_assets": 1171151000, "total_assets": 2558746000, "short_term_debt": 88301000, "long_term_debt": 549223000, "total_debt": 637524000, "total_liabilities": 1524448000, "total_equity": 1034298000, "shares_outstanding": 54421000, "goodwill_and_intangibles": 998505000 }, "cash_flow": { "operating_cash_flow": 23966000, "capital_expenditure": 10790000, "free_cash_flow": 34756000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111975, "ticker_id": 6950, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-300360000", "ebitda": "-285689000", "netIncome": "-327322000", "grossProfit": "220775000", "depreciation": "None", "totalRevenue": "316855000", "costOfRevenue": "96080000", "interestIncome": "6443000", "incomeBeforeTax": "-315666000", "interestExpense": "15286000", "operatingIncome": "48617000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11656000", "reportedCurrency": "USD", "netInterestIncome": "-8843000", "nonInterestIncome": "None", "operatingExpenses": "172158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37879000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14671000", "sellingGeneralAndAdministrative": "133667000", "netIncomeFromContinuingOperations": "-327322000" }, "balance": { "goodwill": "761911000", "inventory": "154017000", "commonStock": "84446000", "currentDebt": "None", "investments": "None", "totalAssets": "2558746000", "longTermDebt": "549223000", "shortTermDebt": "88301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "236594000", "reportedCurrency": "USD", "retainedEarnings": "-1230572000", "totalLiabilities": "1524448000", "otherCurrentAssets": "47277000", "totalCurrentAssets": "1171151000", "currentLongTermDebt": "79570000", "longTermInvestments": "22721000", "shortTermInvestments": "None", "currentNetReceivables": "231420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1387595000", "currentAccountsPayable": "87640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677851000", "totalShareholderEquity": "1034298000", "capitalLeaseObligations": "49058000", "otherCurrentLiabilities": "514634000", "totalCurrentLiabilities": "741573000", "otherNonCurrentLiabilities": "132434000", "totalNonCurrentLiabilities": "782875000", "cashAndShortTermInvestments": "738437000", "commonStockSharesOutstanding": "54421000", "intangibleAssetsExcludingGoodwill": "236594000", "cashAndCashEquivalentsAtCarryingValue": "738437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-327322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2494000", "operatingCashflow": "23966000", "capitalExpenditures": "10790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4421000", "cashflowFromInvestment": "-10628000", "stockBasedCompensation": "7783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316855000, "cost_of_revenue": 96080000, "gross_profit": 220775000, "research_and_development": 37879000, "selling_general_admin": 133667000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -300360000, "depreciation_amortisation": 14671000, "ebitda": -285689000, "interest_expense": 15286000, "interest_income": null, "other_non_operating": null, "pretax_income": -315666000, "tax_provision": 11656000, "effective_tax_rate": null, "net_income": -327322000, "net_income_continuing_ops": -327322000, "net_income_to_common": -327322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 738437000, "short_term_investments": null, "net_receivables": 231420000, "inventory": 154017000, "other_current_assets": null, "total_current_assets": 1171151000, "net_ppe": null, "goodwill": 761911000, "intangible_assets": 236594000, "goodwill_and_intangibles": 998505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1387595000, "total_assets": 2558746000, "short_term_debt": 88301000, "accounts_payable": 87640000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 741573000, "long_term_debt": 549223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 782875000, "total_liabilities": 1524448000, "total_debt": 637524000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1230572000, "total_equity": 1034298000, "shares_outstanding": 54421000, "operating_cash_flow": 23966000, "stock_based_compensation": 7783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10628000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4421000, "free_cash_flow": 34756000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-300360000", "ebitda": "-285689000", "netIncome": "-327322000", "grossProfit": "220775000", "depreciation": "None", "totalRevenue": "316855000", "costOfRevenue": "96080000", "interestIncome": "6443000", "incomeBeforeTax": "-315666000", "interestExpense": "15286000", "operatingIncome": "48617000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11656000", "reportedCurrency": "USD", "netInterestIncome": "-8843000", "nonInterestIncome": "None", "operatingExpenses": "172158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37879000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14671000", "sellingGeneralAndAdministrative": "133667000", "netIncomeFromContinuingOperations": "-327322000" }, "balance": { "goodwill": "761911000", "inventory": "154017000", "commonStock": "84446000", "currentDebt": "None", "investments": "None", "totalAssets": "2558746000", "longTermDebt": "549223000", "shortTermDebt": "88301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "236594000", "reportedCurrency": "USD", "retainedEarnings": "-1230572000", "totalLiabilities": "1524448000", "otherCurrentAssets": "47277000", "totalCurrentAssets": "1171151000", "currentLongTermDebt": "79570000", "longTermInvestments": "22721000", "shortTermInvestments": "None", "currentNetReceivables": "231420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1387595000", "currentAccountsPayable": "87640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677851000", "totalShareholderEquity": "1034298000", "capitalLeaseObligations": "49058000", "otherCurrentLiabilities": "514634000", "totalCurrentLiabilities": "741573000", "otherNonCurrentLiabilities": "132434000", "totalNonCurrentLiabilities": "782875000", "cashAndShortTermInvestments": "738437000", "commonStockSharesOutstanding": "54421000", "intangibleAssetsExcludingGoodwill": "236594000", "cashAndCashEquivalentsAtCarryingValue": "738437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-327322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2494000", "operatingCashflow": "23966000", "capitalExpenditures": "10790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4421000", "cashflowFromInvestment": "-10628000", "stockBasedCompensation": "7783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 321830000, "cost_of_revenue": 102476000, "gross_profit": 219354000, "ebit": 72247000, "ebitda": 84830000, "pretax_income": 56480000, "tax_provision": 589000, "net_income": 55891000, "net_income_to_common": 55891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428858000, "total_current_assets": 1127186000, "total_assets": 2506389000, "short_term_debt": 87044000, "long_term_debt": 549624000, "total_debt": 636668000, "total_liabilities": 1186131000, "total_equity": 1320258000, "shares_outstanding": 54700000, "goodwill_and_intangibles": 987300000 }, "cash_flow": { "operating_cash_flow": 78707000, "capital_expenditure": 10406000, "free_cash_flow": 89113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111976, "ticker_id": 6950, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72247000", "ebitda": "84830000", "netIncome": "55891000", "grossProfit": "219354000", "depreciation": "None", "totalRevenue": "321830000", "costOfRevenue": "102476000", "interestIncome": "8578000", "incomeBeforeTax": "56480000", "interestExpense": "15767000", "operatingIncome": "37021000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "589000", "reportedCurrency": "USD", "netInterestIncome": "-7189000", "nonInterestIncome": "None", "operatingExpenses": "182333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43308000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12583000", "sellingGeneralAndAdministrative": "135623000", "netIncomeFromContinuingOperations": "55891000" }, "balance": { "goodwill": "750006000", "inventory": "147566000", "commonStock": "83156000", "currentDebt": "None", "investments": "None", "totalAssets": "2506389000", "longTermDebt": "549624000", "shortTermDebt": "87044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "237294000", "reportedCurrency": "USD", "retainedEarnings": "-903250000", "totalLiabilities": "1186131000", "otherCurrentAssets": "327060000", "totalCurrentAssets": "1127186000", "currentLongTermDebt": "78004000", "longTermInvestments": "25084000", "shortTermInvestments": "42000", "currentNetReceivables": "223702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1379203000", "currentAccountsPayable": "69726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676773000", "totalShareholderEquity": "1320258000", "capitalLeaseObligations": "49145000", "otherCurrentLiabilities": "192051000", "totalCurrentLiabilities": "392125000", "otherNonCurrentLiabilities": "128696000", "totalNonCurrentLiabilities": "794006000", "cashAndShortTermInvestments": "428858000", "commonStockSharesOutstanding": "54700000", "intangibleAssetsExcludingGoodwill": "237294000", "cashAndCashEquivalentsAtCarryingValue": "428858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55891000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7138000", "operatingCashflow": "78707000", "capitalExpenditures": "10406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3444000", "cashflowFromInvestment": "-10708000", "stockBasedCompensation": "6949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 321830000, "cost_of_revenue": 102476000, "gross_profit": 219354000, "research_and_development": 43308000, "selling_general_admin": 135623000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72247000, "depreciation_amortisation": 12583000, "ebitda": 84830000, "interest_expense": 15767000, "interest_income": null, "other_non_operating": null, "pretax_income": 56480000, "tax_provision": 589000, "effective_tax_rate": null, "net_income": 55891000, "net_income_continuing_ops": 55891000, "net_income_to_common": 55891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428858000, "short_term_investments": 42000, "net_receivables": 223702000, "inventory": 147566000, "other_current_assets": null, "total_current_assets": 1127186000, "net_ppe": null, "goodwill": 750006000, "intangible_assets": 237294000, "goodwill_and_intangibles": 987300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1379203000, "total_assets": 2506389000, "short_term_debt": 87044000, "accounts_payable": 69726000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392125000, "long_term_debt": 549624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 794006000, "total_liabilities": 1186131000, "total_debt": 636668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -903250000, "total_equity": 1320258000, "shares_outstanding": 54700000, "operating_cash_flow": 78707000, "stock_based_compensation": 6949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3444000, "free_cash_flow": 89113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72247000", "ebitda": "84830000", "netIncome": "55891000", "grossProfit": "219354000", "depreciation": "None", "totalRevenue": "321830000", "costOfRevenue": "102476000", "interestIncome": "8578000", "incomeBeforeTax": "56480000", "interestExpense": "15767000", "operatingIncome": "37021000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "589000", "reportedCurrency": "USD", "netInterestIncome": "-7189000", "nonInterestIncome": "None", "operatingExpenses": "182333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43308000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12583000", "sellingGeneralAndAdministrative": "135623000", "netIncomeFromContinuingOperations": "55891000" }, "balance": { "goodwill": "750006000", "inventory": "147566000", "commonStock": "83156000", "currentDebt": "None", "investments": "None", "totalAssets": "2506389000", "longTermDebt": "549624000", "shortTermDebt": "87044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "237294000", "reportedCurrency": "USD", "retainedEarnings": "-903250000", "totalLiabilities": "1186131000", "otherCurrentAssets": "327060000", "totalCurrentAssets": "1127186000", "currentLongTermDebt": "78004000", "longTermInvestments": "25084000", "shortTermInvestments": "42000", "currentNetReceivables": "223702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1379203000", "currentAccountsPayable": "69726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676773000", "totalShareholderEquity": "1320258000", "capitalLeaseObligations": "49145000", "otherCurrentLiabilities": "192051000", "totalCurrentLiabilities": "392125000", "otherNonCurrentLiabilities": "128696000", "totalNonCurrentLiabilities": "794006000", "cashAndShortTermInvestments": "428858000", "commonStockSharesOutstanding": "54700000", "intangibleAssetsExcludingGoodwill": "237294000", "cashAndCashEquivalentsAtCarryingValue": "428858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55891000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7138000", "operatingCashflow": "78707000", "capitalExpenditures": "10406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3444000", "cashflowFromInvestment": "-10708000", "stockBasedCompensation": "6949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 318120000, "cost_of_revenue": 92856000, "gross_profit": 225264000, "ebit": 60319000, "ebitda": 73447000, "pretax_income": 44478000, "tax_provision": 11525000, "net_income": 32953000, "net_income_to_common": 32953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346366000, "total_current_assets": 1093113000, "total_assets": 2521958000, "short_term_debt": 31428000, "long_term_debt": 604287000, "total_debt": 635715000, "total_liabilities": 1211914000, "total_equity": 1310044000, "shares_outstanding": 54585000, "goodwill_and_intangibles": 1030098000 }, "cash_flow": { "operating_cash_flow": 50994000, "capital_expenditure": 18147000, "free_cash_flow": 69141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111978, "ticker_id": 6950, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60319000", "ebitda": "73447000", "netIncome": "32953000", "grossProfit": "225264000", "depreciation": "None", "totalRevenue": "318120000", "costOfRevenue": "92856000", "interestIncome": "7139000", "incomeBeforeTax": "44478000", "interestExpense": "15878000", "operatingIncome": "35618000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11525000", "reportedCurrency": "USD", "netInterestIncome": "-8739000", "nonInterestIncome": "None", "operatingExpenses": "189646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48805000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13128000", "sellingGeneralAndAdministrative": "131661000", "netIncomeFromContinuingOperations": "32953000" }, "balance": { "goodwill": "781553000", "inventory": "162264000", "commonStock": "83112000", "currentDebt": "None", "investments": "None", "totalAssets": "2521958000", "longTermDebt": "604287000", "shortTermDebt": "31428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "248545000", "reportedCurrency": "USD", "retainedEarnings": "-959141000", "totalLiabilities": "1211914000", "otherCurrentAssets": "387321000", "totalCurrentAssets": "1093113000", "currentLongTermDebt": "21951000", "longTermInvestments": "18097000", "shortTermInvestments": "3000", "currentNetReceivables": "197162000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1428845000", "currentAccountsPayable": "77893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "679793000", "totalShareholderEquity": "1310044000", "capitalLeaseObligations": "53555000", "otherCurrentLiabilities": "178295000", "totalCurrentLiabilities": "324402000", "otherNonCurrentLiabilities": "128280000", "totalNonCurrentLiabilities": "887512000", "cashAndShortTermInvestments": "346366000", "commonStockSharesOutstanding": "54585000", "intangibleAssetsExcludingGoodwill": "248545000", "cashAndCashEquivalentsAtCarryingValue": "346366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32953000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2957000", "operatingCashflow": "50994000", "capitalExpenditures": "18147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3282000", "cashflowFromInvestment": "-18520000", "stockBasedCompensation": "8559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13128000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 318120000, "cost_of_revenue": 92856000, "gross_profit": 225264000, "research_and_development": 48805000, "selling_general_admin": 131661000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60319000, "depreciation_amortisation": 13128000, "ebitda": 73447000, "interest_expense": 15878000, "interest_income": null, "other_non_operating": null, "pretax_income": 44478000, "tax_provision": 11525000, "effective_tax_rate": null, "net_income": 32953000, "net_income_continuing_ops": 32953000, "net_income_to_common": 32953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346366000, "short_term_investments": 3000, "net_receivables": 197162000, "inventory": 162264000, "other_current_assets": null, "total_current_assets": 1093113000, "net_ppe": null, "goodwill": 781553000, "intangible_assets": 248545000, "goodwill_and_intangibles": 1030098000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1428845000, "total_assets": 2521958000, "short_term_debt": 31428000, "accounts_payable": 77893000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324402000, "long_term_debt": 604287000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 887512000, "total_liabilities": 1211914000, "total_debt": 635715000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -959141000, "total_equity": 1310044000, "shares_outstanding": 54585000, "operating_cash_flow": 50994000, "stock_based_compensation": 8559000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3282000, "free_cash_flow": 69141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60319000", "ebitda": "73447000", "netIncome": "32953000", "grossProfit": "225264000", "depreciation": "None", "totalRevenue": "318120000", "costOfRevenue": "92856000", "interestIncome": "7139000", "incomeBeforeTax": "44478000", "interestExpense": "15878000", "operatingIncome": "35618000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11525000", "reportedCurrency": "USD", "netInterestIncome": "-8739000", "nonInterestIncome": "None", "operatingExpenses": "189646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48805000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13128000", "sellingGeneralAndAdministrative": "131661000", "netIncomeFromContinuingOperations": "32953000" }, "balance": { "goodwill": "781553000", "inventory": "162264000", "commonStock": "83112000", "currentDebt": "None", "investments": "None", "totalAssets": "2521958000", "longTermDebt": "604287000", "shortTermDebt": "31428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "248545000", "reportedCurrency": "USD", "retainedEarnings": "-959141000", "totalLiabilities": "1211914000", "otherCurrentAssets": "387321000", "totalCurrentAssets": "1093113000", "currentLongTermDebt": "21951000", "longTermInvestments": "18097000", "shortTermInvestments": "3000", "currentNetReceivables": "197162000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1428845000", "currentAccountsPayable": "77893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "679793000", "totalShareholderEquity": "1310044000", "capitalLeaseObligations": "53555000", "otherCurrentLiabilities": "178295000", "totalCurrentLiabilities": "324402000", "otherNonCurrentLiabilities": "128280000", "totalNonCurrentLiabilities": "887512000", "cashAndShortTermInvestments": "346366000", "commonStockSharesOutstanding": "54585000", "intangibleAssetsExcludingGoodwill": "248545000", "cashAndCashEquivalentsAtCarryingValue": "346366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32953000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2957000", "operatingCashflow": "50994000", "capitalExpenditures": "18147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3282000", "cashflowFromInvestment": "-18520000", "stockBasedCompensation": "8559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13128000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 318575000, "cost_of_revenue": 103697000, "gross_profit": 214878000, "ebit": 37121000, "ebitda": 49415000, "pretax_income": 21560000, "tax_provision": 5227000, "net_income": 16333000, "net_income_to_common": 16333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329237000, "total_current_assets": 1046689000, "total_assets": 2453188000, "short_term_debt": 28585000, "long_term_debt": 605432000, "total_debt": 634017000, "total_liabilities": 1210646000, "total_equity": 1242542000, "shares_outstanding": 54591000, "goodwill_and_intangibles": 1014563000 }, "cash_flow": { "operating_cash_flow": 43356000, "capital_expenditure": 12156000, "free_cash_flow": 55512000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111979, "ticker_id": 6950, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37121000", "ebitda": "49415000", "netIncome": "16333000", "grossProfit": "214878000", "depreciation": "None", "totalRevenue": "318575000", "costOfRevenue": "103697000", "interestIncome": "7337000", "incomeBeforeTax": "21560000", "interestExpense": "15532000", "operatingIncome": "40166000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5227000", "reportedCurrency": "USD", "netInterestIncome": "-8195000", "nonInterestIncome": "None", "operatingExpenses": "174712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44737000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12294000", "sellingGeneralAndAdministrative": "129118000", "netIncomeFromContinuingOperations": "16333000" }, "balance": { "goodwill": "766368000", "inventory": "154722000", "commonStock": "83070000", "currentDebt": "None", "investments": "None", "totalAssets": "2453188000", "longTermDebt": "605432000", "shortTermDebt": "28585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "248195000", "reportedCurrency": "USD", "retainedEarnings": "-992094000", "totalLiabilities": "1210646000", "otherCurrentAssets": "339910000", "totalCurrentAssets": "1046689000", "currentLongTermDebt": "19742000", "longTermInvestments": "17217000", "shortTermInvestments": "None", "currentNetReceivables": "222820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1406499000", "currentAccountsPayable": "81323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677529000", "totalShareholderEquity": "1242542000", "capitalLeaseObligations": "52355000", "otherCurrentLiabilities": "159536000", "totalCurrentLiabilities": "302986000", "otherNonCurrentLiabilities": "126073000", "totalNonCurrentLiabilities": "907660000", "cashAndShortTermInvestments": "329237000", "commonStockSharesOutstanding": "54591000", "intangibleAssetsExcludingGoodwill": "248195000", "cashAndCashEquivalentsAtCarryingValue": "329237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16333000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2792000", "operatingCashflow": "43356000", "capitalExpenditures": "12156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11870000", "cashflowFromInvestment": "-12569000", "stockBasedCompensation": "8199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 318575000, "cost_of_revenue": 103697000, "gross_profit": 214878000, "research_and_development": 44737000, "selling_general_admin": 129118000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37121000, "depreciation_amortisation": 12294000, "ebitda": 49415000, "interest_expense": 15532000, "interest_income": null, "other_non_operating": null, "pretax_income": 21560000, "tax_provision": 5227000, "effective_tax_rate": null, "net_income": 16333000, "net_income_continuing_ops": 16333000, "net_income_to_common": 16333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329237000, "short_term_investments": null, "net_receivables": 222820000, "inventory": 154722000, "other_current_assets": null, "total_current_assets": 1046689000, "net_ppe": null, "goodwill": 766368000, "intangible_assets": 248195000, "goodwill_and_intangibles": 1014563000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1406499000, "total_assets": 2453188000, "short_term_debt": 28585000, "accounts_payable": 81323000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302986000, "long_term_debt": 605432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 907660000, "total_liabilities": 1210646000, "total_debt": 634017000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -992094000, "total_equity": 1242542000, "shares_outstanding": 54591000, "operating_cash_flow": 43356000, "stock_based_compensation": 8199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12569000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11870000, "free_cash_flow": 55512000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37121000", "ebitda": "49415000", "netIncome": "16333000", "grossProfit": "214878000", "depreciation": "None", "totalRevenue": "318575000", "costOfRevenue": "103697000", "interestIncome": "7337000", "incomeBeforeTax": "21560000", "interestExpense": "15532000", "operatingIncome": "40166000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5227000", "reportedCurrency": "USD", "netInterestIncome": "-8195000", "nonInterestIncome": "None", "operatingExpenses": "174712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44737000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12294000", "sellingGeneralAndAdministrative": "129118000", "netIncomeFromContinuingOperations": "16333000" }, "balance": { "goodwill": "766368000", "inventory": "154722000", "commonStock": "83070000", "currentDebt": "None", "investments": "None", "totalAssets": "2453188000", "longTermDebt": "605432000", "shortTermDebt": "28585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "248195000", "reportedCurrency": "USD", "retainedEarnings": "-992094000", "totalLiabilities": "1210646000", "otherCurrentAssets": "339910000", "totalCurrentAssets": "1046689000", "currentLongTermDebt": "19742000", "longTermInvestments": "17217000", "shortTermInvestments": "None", "currentNetReceivables": "222820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1406499000", "currentAccountsPayable": "81323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677529000", "totalShareholderEquity": "1242542000", "capitalLeaseObligations": "52355000", "otherCurrentLiabilities": "159536000", "totalCurrentLiabilities": "302986000", "otherNonCurrentLiabilities": "126073000", "totalNonCurrentLiabilities": "907660000", "cashAndShortTermInvestments": "329237000", "commonStockSharesOutstanding": "54591000", "intangibleAssetsExcludingGoodwill": "248195000", "cashAndCashEquivalentsAtCarryingValue": "329237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16333000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2792000", "operatingCashflow": "43356000", "capitalExpenditures": "12156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11870000", "cashflowFromInvestment": "-12569000", "stockBasedCompensation": "8199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 294912000, "cost_of_revenue": 87522000, "gross_profit": 207390000, "ebit": -18307000, "ebitda": -5168000, "pretax_income": -34200000, "tax_provision": 7717000, "net_income": -41943000, "net_income_to_common": -41943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309191000, "total_current_assets": 1040017000, "total_assets": 2459602000, "short_term_debt": 28282000, "long_term_debt": 604753000, "total_debt": 633035000, "total_liabilities": 1238065000, "total_equity": 1221537000, "shares_outstanding": 54000000, "goodwill_and_intangibles": 1025744000 }, "cash_flow": { "operating_cash_flow": 9981000, "capital_expenditure": 6398000, "free_cash_flow": 16379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111980, "ticker_id": 6950, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18307000", "ebitda": "-5168000", "netIncome": "-41943000", "grossProfit": "207390000", "depreciation": "None", "totalRevenue": "294912000", "costOfRevenue": "87522000", "interestIncome": "7021000", "incomeBeforeTax": "-34200000", "interestExpense": "15893000", "operatingIncome": "16246000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7717000", "reportedCurrency": "USD", "netInterestIncome": "-8872000", "nonInterestIncome": "None", "operatingExpenses": "191144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45664000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13139000", "sellingGeneralAndAdministrative": "129863000", "netIncomeFromContinuingOperations": "-41943000" }, "balance": { "goodwill": "771817000", "inventory": "153176000", "commonStock": "82975000", "currentDebt": "None", "investments": "None", "totalAssets": "2459602000", "longTermDebt": "604753000", "shortTermDebt": "28282000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "253927000", "reportedCurrency": "USD", "retainedEarnings": "-1008427000", "totalLiabilities": "1238065000", "otherCurrentAssets": "345676000", "totalCurrentAssets": "1040017000", "currentLongTermDebt": "19704000", "longTermInvestments": "22675000", "shortTermInvestments": "None", "currentNetReceivables": "231974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1419585000", "currentAccountsPayable": "75944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676759000", "totalShareholderEquity": "1221537000", "capitalLeaseObligations": "52302000", "otherCurrentLiabilities": "185671000", "totalCurrentLiabilities": "327771000", "otherNonCurrentLiabilities": "128861000", "totalNonCurrentLiabilities": "910294000", "cashAndShortTermInvestments": "309191000", "commonStockSharesOutstanding": "54000000", "intangibleAssetsExcludingGoodwill": "253927000", "cashAndCashEquivalentsAtCarryingValue": "309191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41943000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8146000", "operatingCashflow": "9981000", "capitalExpenditures": "6398000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37147000", "cashflowFromInvestment": "-6363000", "stockBasedCompensation": "10226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 294912000, "cost_of_revenue": 87522000, "gross_profit": 207390000, "research_and_development": 45664000, "selling_general_admin": 129863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18307000, "depreciation_amortisation": 13139000, "ebitda": -5168000, "interest_expense": 15893000, "interest_income": null, "other_non_operating": null, "pretax_income": -34200000, "tax_provision": 7717000, "effective_tax_rate": null, "net_income": -41943000, "net_income_continuing_ops": -41943000, "net_income_to_common": -41943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309191000, "short_term_investments": null, "net_receivables": 231974000, "inventory": 153176000, "other_current_assets": null, "total_current_assets": 1040017000, "net_ppe": null, "goodwill": 771817000, "intangible_assets": 253927000, "goodwill_and_intangibles": 1025744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1419585000, "total_assets": 2459602000, "short_term_debt": 28282000, "accounts_payable": 75944000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327771000, "long_term_debt": 604753000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 910294000, "total_liabilities": 1238065000, "total_debt": 633035000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1008427000, "total_equity": 1221537000, "shares_outstanding": 54000000, "operating_cash_flow": 9981000, "stock_based_compensation": 10226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6398000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37147000, "free_cash_flow": 16379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18307000", "ebitda": "-5168000", "netIncome": "-41943000", "grossProfit": "207390000", "depreciation": "None", "totalRevenue": "294912000", "costOfRevenue": "87522000", "interestIncome": "7021000", "incomeBeforeTax": "-34200000", "interestExpense": "15893000", "operatingIncome": "16246000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7717000", "reportedCurrency": "USD", "netInterestIncome": "-8872000", "nonInterestIncome": "None", "operatingExpenses": "191144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45664000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13139000", "sellingGeneralAndAdministrative": "129863000", "netIncomeFromContinuingOperations": "-41943000" }, "balance": { "goodwill": "771817000", "inventory": "153176000", "commonStock": "82975000", "currentDebt": "None", "investments": "None", "totalAssets": "2459602000", "longTermDebt": "604753000", "shortTermDebt": "28282000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "253927000", "reportedCurrency": "USD", "retainedEarnings": "-1008427000", "totalLiabilities": "1238065000", "otherCurrentAssets": "345676000", "totalCurrentAssets": "1040017000", "currentLongTermDebt": "19704000", "longTermInvestments": "22675000", "shortTermInvestments": "None", "currentNetReceivables": "231974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1419585000", "currentAccountsPayable": "75944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676759000", "totalShareholderEquity": "1221537000", "capitalLeaseObligations": "52302000", "otherCurrentLiabilities": "185671000", "totalCurrentLiabilities": "327771000", "otherNonCurrentLiabilities": "128861000", "totalNonCurrentLiabilities": "910294000", "cashAndShortTermInvestments": "309191000", "commonStockSharesOutstanding": "54000000", "intangibleAssetsExcludingGoodwill": "253927000", "cashAndCashEquivalentsAtCarryingValue": "309191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41943000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8146000", "operatingCashflow": "9981000", "capitalExpenditures": "6398000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37147000", "cashflowFromInvestment": "-6363000", "stockBasedCompensation": "10226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 310132000, "cost_of_revenue": 119965000, "gross_profit": 190167000, "ebit": -78675000, "ebitda": -62800000, "pretax_income": -94296000, "tax_provision": -110652000, "net_income": 16339000, "net_income_to_common": 16339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266504000, "total_current_assets": 988158000, "total_assets": 2429563000, "short_term_debt": 26473000, "long_term_debt": 568543000, "total_debt": 595016000, "total_liabilities": 1151935000, "total_equity": 1277628000, "shares_outstanding": 54300000, "goodwill_and_intangibles": 1044119000 }, "cash_flow": { "operating_cash_flow": 53958000, "capital_expenditure": 12919000, "free_cash_flow": 66877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111981, "ticker_id": 6950, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78675000", "ebitda": "-62800000", "netIncome": "16339000", "grossProfit": "190167000", "depreciation": "None", "totalRevenue": "310132000", "costOfRevenue": "119965000", "interestIncome": "6027000", "incomeBeforeTax": "-94296000", "interestExpense": "15621000", "operatingIncome": "-87990000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-110652000", "reportedCurrency": "USD", "netInterestIncome": "-9594000", "nonInterestIncome": "None", "operatingExpenses": "278157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46166000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15875000", "sellingGeneralAndAdministrative": "133334000", "netIncomeFromContinuingOperations": "16339000" }, "balance": { "goodwill": "782941000", "inventory": "147887000", "commonStock": "82533000", "currentDebt": "None", "investments": "None", "totalAssets": "2429563000", "longTermDebt": "568543000", "shortTermDebt": "26473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "261178000", "reportedCurrency": "USD", "retainedEarnings": "-966484000", "totalLiabilities": "1151935000", "otherCurrentAssets": "338550000", "totalCurrentAssets": "988158000", "currentLongTermDebt": "18111000", "longTermInvestments": "22843000", "shortTermInvestments": "None", "currentNetReceivables": "235217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1441405000", "currentAccountsPayable": "80845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "640404000", "totalShareholderEquity": "1277628000", "capitalLeaseObligations": "53750000", "otherCurrentLiabilities": "193600000", "totalCurrentLiabilities": "334983000", "otherNonCurrentLiabilities": "128631000", "totalNonCurrentLiabilities": "816952000", "cashAndShortTermInvestments": "266504000", "commonStockSharesOutstanding": "54300000", "intangibleAssetsExcludingGoodwill": "261178000", "cashAndCashEquivalentsAtCarryingValue": "266504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4546000", "operatingCashflow": "53958000", "capitalExpenditures": "12919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5018000", "cashflowFromInvestment": "-12138000", "stockBasedCompensation": "8283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-508000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 310132000, "cost_of_revenue": 119965000, "gross_profit": 190167000, "research_and_development": 46166000, "selling_general_admin": 133334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78675000, "depreciation_amortisation": 15875000, "ebitda": -62800000, "interest_expense": 15621000, "interest_income": null, "other_non_operating": null, "pretax_income": -94296000, "tax_provision": -110652000, "effective_tax_rate": null, "net_income": 16339000, "net_income_continuing_ops": 16339000, "net_income_to_common": 16339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266504000, "short_term_investments": null, "net_receivables": 235217000, "inventory": 147887000, "other_current_assets": null, "total_current_assets": 988158000, "net_ppe": null, "goodwill": 782941000, "intangible_assets": 261178000, "goodwill_and_intangibles": 1044119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1441405000, "total_assets": 2429563000, "short_term_debt": 26473000, "accounts_payable": 80845000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 334983000, "long_term_debt": 568543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 816952000, "total_liabilities": 1151935000, "total_debt": 595016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -966484000, "total_equity": 1277628000, "shares_outstanding": 54300000, "operating_cash_flow": 53958000, "stock_based_compensation": 8283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5018000, "free_cash_flow": 66877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-78675000", "ebitda": "-62800000", "netIncome": "16339000", "grossProfit": "190167000", "depreciation": "None", "totalRevenue": "310132000", "costOfRevenue": "119965000", "interestIncome": "6027000", "incomeBeforeTax": "-94296000", "interestExpense": "15621000", "operatingIncome": "-87990000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-110652000", "reportedCurrency": "USD", "netInterestIncome": "-9594000", "nonInterestIncome": "None", "operatingExpenses": "278157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46166000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15875000", "sellingGeneralAndAdministrative": "133334000", "netIncomeFromContinuingOperations": "16339000" }, "balance": { "goodwill": "782941000", "inventory": "147887000", "commonStock": "82533000", "currentDebt": "None", "investments": "None", "totalAssets": "2429563000", "longTermDebt": "568543000", "shortTermDebt": "26473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "261178000", "reportedCurrency": "USD", "retainedEarnings": "-966484000", "totalLiabilities": "1151935000", "otherCurrentAssets": "338550000", "totalCurrentAssets": "988158000", "currentLongTermDebt": "18111000", "longTermInvestments": "22843000", "shortTermInvestments": "None", "currentNetReceivables": "235217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1441405000", "currentAccountsPayable": "80845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "640404000", "totalShareholderEquity": "1277628000", "capitalLeaseObligations": "53750000", "otherCurrentLiabilities": "193600000", "totalCurrentLiabilities": "334983000", "otherNonCurrentLiabilities": "128631000", "totalNonCurrentLiabilities": "816952000", "cashAndShortTermInvestments": "266504000", "commonStockSharesOutstanding": "54300000", "intangibleAssetsExcludingGoodwill": "261178000", "cashAndCashEquivalentsAtCarryingValue": "266504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4546000", "operatingCashflow": "53958000", "capitalExpenditures": "12919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5018000", "cashflowFromInvestment": "-12138000", "stockBasedCompensation": "8283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-508000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 286113000, "cost_of_revenue": 84310000, "gross_profit": 201803000, "ebit": 13008000, "ebitda": 28095000, "pretax_income": -2010000, "tax_provision": 5308000, "net_income": -7318000, "net_income_to_common": -7318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233941000, "total_current_assets": 953867000, "total_assets": 2329417000, "short_term_debt": 27587000, "long_term_debt": 568200000, "total_debt": 595787000, "total_liabilities": 1103945000, "total_equity": 1225472000, "shares_outstanding": 54000000, "goodwill_and_intangibles": 1114727000 }, "cash_flow": { "operating_cash_flow": 18136000, "capital_expenditure": 8718000, "free_cash_flow": 26854000, "dividends_paid": 1036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111983, "ticker_id": 6950, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13008000", "ebitda": "28095000", "netIncome": "-7318000", "grossProfit": "201803000", "depreciation": "None", "totalRevenue": "286113000", "costOfRevenue": "84310000", "interestIncome": "5921000", "incomeBeforeTax": "-2010000", "interestExpense": "14986000", "operatingIncome": "4458000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5308000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "197345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46541000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15087000", "sellingGeneralAndAdministrative": "134800000", "netIncomeFromContinuingOperations": "-7300000" }, "balance": { "goodwill": "767055000", "inventory": "161539000", "commonStock": "82491000", "currentDebt": "None", "investments": "None", "totalAssets": "2329417000", "longTermDebt": "568200000", "shortTermDebt": "27587000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "347672000", "reportedCurrency": "USD", "retainedEarnings": "-982823000", "totalLiabilities": "1103945000", "otherCurrentAssets": "368516000", "totalCurrentAssets": "953867000", "currentLongTermDebt": "19000000", "longTermInvestments": "22700000", "shortTermInvestments": "-2000", "currentNetReceivables": "189871000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1375550000", "currentAccountsPayable": "62780000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180835000", "shortLongTermDebtTotal": "620942000", "totalShareholderEquity": "1225472000", "capitalLeaseObligations": "25200000", "otherCurrentLiabilities": "194060000", "totalCurrentLiabilities": "295396000", "otherNonCurrentLiabilities": "136000000", "totalNonCurrentLiabilities": "808549000", "cashAndShortTermInvestments": "233941000", "commonStockSharesOutstanding": "54000000", "intangibleAssetsExcludingGoodwill": "347672000", "cashAndCashEquivalentsAtCarryingValue": "233941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7318000", "profitLoss": "None", "dividendPayout": "1036000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-7585000", "operatingCashflow": "18136000", "capitalExpenditures": "8718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4277000", "cashflowFromInvestment": "-10054000", "stockBasedCompensation": "11779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15087000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286113000, "cost_of_revenue": 84310000, "gross_profit": 201803000, "research_and_development": 46541000, "selling_general_admin": 134800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13008000, "depreciation_amortisation": 15087000, "ebitda": 28095000, "interest_expense": 14986000, "interest_income": null, "other_non_operating": null, "pretax_income": -2010000, "tax_provision": 5308000, "effective_tax_rate": null, "net_income": -7318000, "net_income_continuing_ops": -7300000, "net_income_to_common": -7318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233941000, "short_term_investments": -2000, "net_receivables": 189871000, "inventory": 161539000, "other_current_assets": null, "total_current_assets": 953867000, "net_ppe": null, "goodwill": 767055000, "intangible_assets": 347672000, "goodwill_and_intangibles": 1114727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1375550000, "total_assets": 2329417000, "short_term_debt": 27587000, "accounts_payable": 62780000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295396000, "long_term_debt": 568200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 808549000, "total_liabilities": 1103945000, "total_debt": 595787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -982823000, "total_equity": 1225472000, "shares_outstanding": 54000000, "operating_cash_flow": 18136000, "stock_based_compensation": 11779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8718000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10054000, "dividends_paid": 1036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4277000, "free_cash_flow": 26854000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13008000", "ebitda": "28095000", "netIncome": "-7318000", "grossProfit": "201803000", "depreciation": "None", "totalRevenue": "286113000", "costOfRevenue": "84310000", "interestIncome": "5921000", "incomeBeforeTax": "-2010000", "interestExpense": "14986000", "operatingIncome": "4458000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5308000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "197345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46541000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15087000", "sellingGeneralAndAdministrative": "134800000", "netIncomeFromContinuingOperations": "-7300000" }, "balance": { "goodwill": "767055000", "inventory": "161539000", "commonStock": "82491000", "currentDebt": "None", "investments": "None", "totalAssets": "2329417000", "longTermDebt": "568200000", "shortTermDebt": "27587000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "347672000", "reportedCurrency": "USD", "retainedEarnings": "-982823000", "totalLiabilities": "1103945000", "otherCurrentAssets": "368516000", "totalCurrentAssets": "953867000", "currentLongTermDebt": "19000000", "longTermInvestments": "22700000", "shortTermInvestments": "-2000", "currentNetReceivables": "189871000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1375550000", "currentAccountsPayable": "62780000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180835000", "shortLongTermDebtTotal": "620942000", "totalShareholderEquity": "1225472000", "capitalLeaseObligations": "25200000", "otherCurrentLiabilities": "194060000", "totalCurrentLiabilities": "295396000", "otherNonCurrentLiabilities": "136000000", "totalNonCurrentLiabilities": "808549000", "cashAndShortTermInvestments": "233941000", "commonStockSharesOutstanding": "54000000", "intangibleAssetsExcludingGoodwill": "347672000", "cashAndCashEquivalentsAtCarryingValue": "233941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7318000", "profitLoss": "None", "dividendPayout": "1036000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-7585000", "operatingCashflow": "18136000", "capitalExpenditures": "8718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4277000", "cashflowFromInvestment": "-10054000", "stockBasedCompensation": "11779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15087000", "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": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "income_statement": { "revenue": 293882000, "cost_of_revenue": 88685000, "gross_profit": 205197000, "ebit": 20089000, "ebitda": 35030000, "pretax_income": 5252000, "tax_provision": 4097000, "net_income": 1155000, "net_income_to_common": 1155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 534360000, "total_current_assets": 941835000, "total_assets": 2341555000, "short_term_debt": 28925000, "long_term_debt": 567951000, "total_debt": 596876000, "total_liabilities": 1100947000, "total_equity": 1240608000, "shares_outstanding": 54000000, "goodwill_and_intangibles": 1136632000 }, "cash_flow": { "operating_cash_flow": -18000000, "capital_expenditure": 5600000, "free_cash_flow": -12400000, "dividends_paid": 589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111984, "ticker_id": 6950, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:03.636680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20089000", "ebitda": "35030000", "netIncome": "1155000", "grossProfit": "205197000", "depreciation": "None", "totalRevenue": "293882000", "costOfRevenue": "88685000", "interestIncome": "5528000", "incomeBeforeTax": "5252000", "interestExpense": "14809000", "operatingIncome": "17376000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4097000", "reportedCurrency": "USD", "netInterestIncome": "-14800000", "nonInterestIncome": "None", "operatingExpenses": "187821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51124000", "otherNonOperatingIncome": "-28000", "costofGoodsAndServicesSold": "88685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14941000", "sellingGeneralAndAdministrative": "125872000", "netIncomeFromContinuingOperations": "1183000" }, "balance": { "goodwill": "779212000", "inventory": "156446000", "commonStock": "82441000", "currentDebt": "None", "investments": "None", "totalAssets": "2341555000", "longTermDebt": "567951000", "shortTermDebt": "28925000", "treasuryStock": "-95000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "357420000", "reportedCurrency": "USD", "retainedEarnings": "-975505000", "totalLiabilities": "1100947000", "otherCurrentAssets": "65148000", "totalCurrentAssets": "941835000", "currentLongTermDebt": "19100000", "longTermInvestments": "63760000", "shortTermInvestments": "None", "currentNetReceivables": "185881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1399719999", "currentAccountsPayable": "78212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149568000", "shortLongTermDebtTotal": "624105000", "totalShareholderEquity": "1240608000", "capitalLeaseObligations": "27200000", "otherCurrentLiabilities": "150143000", "totalCurrentLiabilities": "288164000", "otherNonCurrentLiabilities": "182203000", "totalNonCurrentLiabilities": "812782999", "cashAndShortTermInvestments": "534360000", "commonStockSharesOutstanding": "54000000", "intangibleAssetsExcludingGoodwill": "357420000", "cashAndCashEquivalentsAtCarryingValue": "534360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1100000", "profitLoss": "None", "dividendPayout": "589000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14100000", "operatingCashflow": "-18000000", "capitalExpenditures": "5600000", "changeInReceivables": "-8265000", "changeInExchangeRate": "None", "cashflowFromFinancing": "36000000", "cashflowFromInvestment": "-6600000", "stockBasedCompensation": "5711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11422000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 293882000, "cost_of_revenue": 88685000, "gross_profit": 205197000, "research_and_development": 51124000, "selling_general_admin": 125872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20089000, "depreciation_amortisation": 14941000, "ebitda": 35030000, "interest_expense": 14809000, "interest_income": null, "other_non_operating": null, "pretax_income": 5252000, "tax_provision": 4097000, "effective_tax_rate": null, "net_income": 1155000, "net_income_continuing_ops": 1183000, "net_income_to_common": 1155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 534360000, "short_term_investments": null, "net_receivables": 185881000, "inventory": 156446000, "other_current_assets": null, "total_current_assets": 941835000, "net_ppe": null, "goodwill": 779212000, "intangible_assets": 357420000, "goodwill_and_intangibles": 1136632000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1399719999, "total_assets": 2341555000, "short_term_debt": 28925000, "accounts_payable": 78212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288164000, "long_term_debt": 567951000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 812782999, "total_liabilities": 1100947000, "total_debt": 596876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -975505000, "total_equity": 1240608000, "shares_outstanding": 54000000, "operating_cash_flow": -18000000, "stock_based_compensation": 5711000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6600000, "dividends_paid": 589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36000000, "free_cash_flow": -12400000, "net_change_in_cash": 11422000 }, "raw_data": { "income": { "ebit": "20089000", "ebitda": "35030000", "netIncome": "1155000", "grossProfit": "205197000", "depreciation": "None", "totalRevenue": "293882000", "costOfRevenue": "88685000", "interestIncome": "5528000", "incomeBeforeTax": "5252000", "interestExpense": "14809000", "operatingIncome": "17376000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4097000", "reportedCurrency": "USD", "netInterestIncome": "-14800000", "nonInterestIncome": "None", "operatingExpenses": "187821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51124000", "otherNonOperatingIncome": "-28000", "costofGoodsAndServicesSold": "88685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14941000", "sellingGeneralAndAdministrative": "125872000", "netIncomeFromContinuingOperations": "1183000" }, "balance": { "goodwill": "779212000", "inventory": "156446000", "commonStock": "82441000", "currentDebt": "None", "investments": "None", "totalAssets": "2341555000", "longTermDebt": "567951000", "shortTermDebt": "28925000", "treasuryStock": "-95000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "357420000", "reportedCurrency": "USD", "retainedEarnings": "-975505000", "totalLiabilities": "1100947000", "otherCurrentAssets": "65148000", "totalCurrentAssets": "941835000", "currentLongTermDebt": "19100000", "longTermInvestments": "63760000", "shortTermInvestments": "None", "currentNetReceivables": "185881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1399719999", "currentAccountsPayable": "78212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149568000", "shortLongTermDebtTotal": "624105000", "totalShareholderEquity": "1240608000", "capitalLeaseObligations": "27200000", "otherCurrentLiabilities": "150143000", "totalCurrentLiabilities": "288164000", "otherNonCurrentLiabilities": "182203000", "totalNonCurrentLiabilities": "812782999", "cashAndShortTermInvestments": "534360000", "commonStockSharesOutstanding": "54000000", "intangibleAssetsExcludingGoodwill": "357420000", "cashAndCashEquivalentsAtCarryingValue": "534360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1100000", "profitLoss": "None", "dividendPayout": "589000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14100000", "operatingCashflow": "-18000000", "capitalExpenditures": "5600000", "changeInReceivables": "-8265000", "changeInExchangeRate": "None", "cashflowFromFinancing": "36000000", "cashflowFromInvestment": "-6600000", "stockBasedCompensation": "5711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11422000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }