{ "ticker": { "uuid": "5755f2d2-4e55-475c-96a8-ee62f141c57d", "symbol": "CSIQ", "name": "Canadian Solar Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/5755f2d2-4e55-475c-96a8-ee62f141c57d/", "api_url": "https://sharemaestro.com/factors/api/tickers/5755f2d2-4e55-475c-96a8-ee62f141c57d/" }, "ticker_metadata": { "id": 5564, "uuid": "5755f2d2-4e55-475c-96a8-ee62f141c57d", "symbol": "CSIQ", "name": "Canadian Solar Inc", "asset_type": "equity", "market_cap": 1287839000, "stock_exchange_id": 2, "industry": "Solar", "sector": "Technology", "description": "Canadian Solar Inc. designs, develops, manufactures and sells solar ingots, wafers, cells, modules and other solar energy products. The company is headquartered in Guelph, Canada.", "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": "5755f2d2-4e55-475c-96a8-ee62f141c57d", "symbol": "CSIQ", "name": "Canadian Solar Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/5755f2d2-4e55-475c-96a8-ee62f141c57d/", "api_url": "https://sharemaestro.com/factors/api/tickers/5755f2d2-4e55-475c-96a8-ee62f141c57d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.74, "value": 0.78, "quality": 0.03, "momentum": 0.86, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 17.16, "market_cap": 1163751972.24, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0417, "shareholder_yield": 0, "roe": -0.0361, "piotroski_f_score": 1, "momentum_12_1": 0.7847, "volatility_252d": 0.9978 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:43.111088+00:00", "batch_id": "" }, "size": { "price_close": 17.16, "market_cap": 1163751972.24, "market_cap_usd": 1163751972.24, "enterprise_value": 7190356972.24, "shares_outstanding": 67817714, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4112, "ptbv_ratio": 0.4158, "ps_ratio": 0.2125, "pcf_ratio": null, "pfcf_ratio": 1.1519, "ev_ebitda": 24.0076, "ev_ebit": 46.9311, "ev_sales": 1.313, "ev_fcf": 7.1173, "earnings_yield": null, "fcf_yield": 0.1405, "price_to_sales": 0.2125, "price_to_book": 0.4112, "price_to_cashflow": null, "ebitda_to_ev": 0.0417, "sales_yield": 0.7616 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2112, "operating_margin": 0.028, "net_margin": -0.0187, "ebitda_margin": 0.0547, "fcf_margin": 0.1845, "roe": -0.0361, "roa": -0.0066, "roic": 0.013, "roc_greenblatt": null, "asset_turnover": 0.3525, "cash_conversion": -9.8805, "accruals_ratio": 0.0062, "sbc_to_revenue": 0.0045, "piotroski_f_score": 1, "altman_z_score": 0.6081, "earnings_stability_5y": 2.626, "revenue_stability_5y": 0.3141, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0745, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.9712, "net_debt_to_ebitda": 20.122, "debt_to_assets": 0.4807, "interest_coverage": 0.8062, "current_ratio": 1.0646, "quick_ratio": 0.8143, "net_debt": 6026605000, "local_beta": 0.0031, "volatility_252d": 0.9978, "volatility_60d": 2.3999, "max_drawdown_12m": -0.6239, "risk_adjusted_momentum": 0.7864 }, "growth": { "revenue_growth_1y": -0.0656, "revenue_growth_3y_cagr": -0.0918, "revenue_growth_5y_cagr": 0.0998, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0627, "book_value_growth_1y": -0.009, "revenue_growth": -0.0656, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1446, "price_return_3m": 0.0725, "price_return_6m": -0.2802, "price_return_9m": 0.5363, "price_return_12m": 0.5267, "price_return_12m_ex1m": 0.7847, "momentum_6m": -0.2802, "momentum_12m": 0.5267, "momentum_12_1": 0.7847, "distance_from_52w_high": -0.489, "distance_from_52w_low": 0.7546, "relative_strength": 0.3687 }, "raw_ttm": { "revenue_ttm": 5476360000, "gross_profit_ttm": 1156552000, "ebit_ttm": 153211000, "ebitda_ttm": 299503000, "net_income_ttm": -102248000, "eps_diluted_ttm": -1.5077, "operating_cash_flow_ttm": -199012508, "capital_expenditure_ttm": 1209278332, "fcf_ttm": 1010265824, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 190049000, "cash_and_equivalents": 1441110000, "total_current_assets": 6462768000, "total_current_liabilities": 6070609000, "net_ppe": null, "total_assets": 15534548000, "total_debt": 7467715000, "total_equity": 2829820000, "net_working_capital": 2461888000, "book_value_per_share": 41.7269, "retained_earnings": 1449539000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2798538000, "tangible_book_per_share": 41.2656 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 5, "rank_ps": 6, "rank_pcf": 50, "rank_ev_ebitda": 82, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 27, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 76, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 81, "rank_fcf_margin": 51, "rank_piotroski": 100, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 24 }, "composites": { "value_composite": 22, "quality_composite": 97, "momentum_composite": 14, "growth_composite": 83, "yield_composite": 96, "svqf_composite": 44, "vc1_composite": 21, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 26, "quality_value_composite": 0.153, "os_score": 0.74, "value_percentile": 0.78, "quality_percentile": 0.03, "momentum_percentile": 0.86, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 40, "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": 595, "ticker_id": 5564, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:43.111088+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.16, "market_cap": 1163751972.24, "market_cap_usd": 1163751972.24, "enterprise_value": 7190356972.24, "shares_outstanding": 67817714, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.41124594, "ptbv_ratio": 0.41584283, "ps_ratio": 0.21250465, "pcf_ratio": null, "pfcf_ratio": 1.1519265, "ev_ebitda": 24.00762921, "ev_ebit": 46.93107526, "ev_sales": 1.31298106, "ev_fcf": 7.1172921, "earnings_yield": null, "fcf_yield": 0.14050287, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.21118991, "operating_margin": 0.02797679, "net_margin": -0.0186708, "ebitda_margin": 0.05469016, "fcf_margin": 0.18447761, "roe": -0.03613233, "roa": -0.00658197, "roic": 0.01297456, "roc_greenblatt": null, "asset_turnover": 0.3525278, "cash_conversion": -9.88054362, "accruals_ratio": 0.00622899, "sbc_to_revenue": 0.00445771, "debt_to_equity": 3.97122538, "net_debt_to_ebitda": 20.12201881, "debt_to_assets": 0.48071659, "interest_coverage": 0.80616578, "current_ratio": 1.06459961, "quick_ratio": 0.81434284, "net_debt": 6026605000, "revenue_growth_1y": -0.06561475, "revenue_growth_3y_cagr": -0.09178319, "revenue_growth_5y_cagr": 0.09984974, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06269694, "book_value_growth_1y": -0.009033, "piotroski_f_score": 1, "altman_z_score": 0.60813634, "earnings_stability_5y": 2.625964, "revenue_stability_5y": 0.314114, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1445663, "price_return_3m": 0.0725, "price_return_6m": -0.28020134, "price_return_9m": 0.53625783, "price_return_12m": 0.52669039, "price_return_12m_ex1m": 0.78469751, "distance_from_52w_high": -0.48898154, "distance_from_52w_low": 0.75460123, "relative_strength": 0.36874934, "local_beta": 0.0031, "volatility_252d": 0.997807, "volatility_60d": 2.399877, "max_drawdown_12m": -0.62388326, "revenue_ttm": 5476360000, "gross_profit_ttm": 1156552000, "ebit_ttm": 153211000, "ebitda_ttm": 299503000, "net_income_ttm": -102248000, "eps_diluted_ttm": -1.50768868, "operating_cash_flow_ttm": -199012508, "capital_expenditure_ttm": 1209278332, "fcf_ttm": 1010265824, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 190049000, "cash_and_equivalents": 1441110000, "total_current_assets": 6462768000, "total_current_liabilities": 6070609000, "net_ppe": null, "total_assets": 15534548000, "total_debt": 7467715000, "total_equity": 2829820000, "net_working_capital": 2461888000, "book_value_per_share": 41.7268562, "retained_earnings": 1449539000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2798538000, "tangible_book_per_share": 41.26559029, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 5, "rank_ps": 6, "rank_pcf": 50, "rank_ev_ebitda": 82, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 27, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 76, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 81, "rank_fcf_margin": 51, "rank_piotroski": 100, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 24, "value_composite": 22, "quality_composite": 97, "momentum_composite": 14, "growth_composite": 83, "yield_composite": 96, "svqf_composite": 44, "vc1_composite": 21, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 40, "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": 17.16, "os": 0.74, "value": 0.78, "quality": 0.03, "momentum": 0.86, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0361, "momentum_12_1": 0.7847, "complete_fields": { "id": 595, "ticker_id": 5564, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:43.111088+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.16, "market_cap": 1163751972.24, "market_cap_usd": 1163751972.24, "enterprise_value": 7190356972.24, "shares_outstanding": 67817714, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.41124594, "ptbv_ratio": 0.41584283, "ps_ratio": 0.21250465, "pcf_ratio": null, "pfcf_ratio": 1.1519265, "ev_ebitda": 24.00762921, "ev_ebit": 46.93107526, "ev_sales": 1.31298106, "ev_fcf": 7.1172921, "earnings_yield": null, "fcf_yield": 0.14050287, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.21118991, "operating_margin": 0.02797679, "net_margin": -0.0186708, "ebitda_margin": 0.05469016, "fcf_margin": 0.18447761, "roe": -0.03613233, "roa": -0.00658197, "roic": 0.01297456, "roc_greenblatt": null, "asset_turnover": 0.3525278, "cash_conversion": -9.88054362, "accruals_ratio": 0.00622899, "sbc_to_revenue": 0.00445771, "debt_to_equity": 3.97122538, "net_debt_to_ebitda": 20.12201881, "debt_to_assets": 0.48071659, "interest_coverage": 0.80616578, "current_ratio": 1.06459961, "quick_ratio": 0.81434284, "net_debt": 6026605000, "revenue_growth_1y": -0.06561475, "revenue_growth_3y_cagr": -0.09178319, "revenue_growth_5y_cagr": 0.09984974, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06269694, "book_value_growth_1y": -0.009033, "piotroski_f_score": 1, "altman_z_score": 0.60813634, "earnings_stability_5y": 2.625964, "revenue_stability_5y": 0.314114, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1445663, "price_return_3m": 0.0725, "price_return_6m": -0.28020134, "price_return_9m": 0.53625783, "price_return_12m": 0.52669039, "price_return_12m_ex1m": 0.78469751, "distance_from_52w_high": -0.48898154, "distance_from_52w_low": 0.75460123, "relative_strength": 0.36874934, "local_beta": 0.0031, "volatility_252d": 0.997807, "volatility_60d": 2.399877, "max_drawdown_12m": -0.62388326, "revenue_ttm": 5476360000, "gross_profit_ttm": 1156552000, "ebit_ttm": 153211000, "ebitda_ttm": 299503000, "net_income_ttm": -102248000, "eps_diluted_ttm": -1.50768868, "operating_cash_flow_ttm": -199012508, "capital_expenditure_ttm": 1209278332, "fcf_ttm": 1010265824, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 190049000, "cash_and_equivalents": 1441110000, "total_current_assets": 6462768000, "total_current_liabilities": 6070609000, "net_ppe": null, "total_assets": 15534548000, "total_debt": 7467715000, "total_equity": 2829820000, "net_working_capital": 2461888000, "book_value_per_share": 41.7268562, "retained_earnings": 1449539000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2798538000, "tangible_book_per_share": 41.26559029, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 5, "rank_ps": 6, "rank_pcf": 50, "rank_ev_ebitda": 82, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 27, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 76, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 81, "rank_fcf_margin": 51, "rank_piotroski": 100, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 24, "value_composite": 22, "quality_composite": 97, "momentum_composite": 14, "growth_composite": 83, "yield_composite": 96, "svqf_composite": 44, "vc1_composite": 21, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 40, "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 5595107000, "cost_of_revenue": 4568881000, "gross_profit": 1026226000, "ebit": 37427000, "ebitda": 592480000, "pretax_income": -169614000, "tax_provision": 14149000, "net_income": -104126000, "net_income_to_common": -104126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1912123000, "total_current_assets": 5429597000, "total_assets": 15171729000, "short_term_debt": 3508521000, "long_term_debt": 3816545000, "total_debt": 7325066000, "total_liabilities": 10902101000, "total_equity": 2807971000, "shares_outstanding": 67368537, "goodwill_and_intangibles": 31981000 }, "cash_flow": { "operating_cash_flow": -252741000, "capital_expenditure": 1391446000, "free_cash_flow": 1138705000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51507, "ticker_id": 5564, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37427000", "ebitda": "592480000", "netIncome": "-104126000", "grossProfit": "1026226000", "depreciation": "None", "totalRevenue": "5595107000", "costOfRevenue": "4568881000", "interestIncome": "46054000", "incomeBeforeTax": "-169614000", "interestExpense": "178166000", "operatingIncome": "43156000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14149000", "reportedCurrency": "USD", "netInterestIncome": "-132112000", "nonInterestIncome": "None", "operatingExpenses": "983070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "90685000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4568881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "555053000", "sellingGeneralAndAdministrative": "581807000", "netIncomeFromContinuingOperations": "-183763000" }, "balance": { "goodwill": "None", "inventory": "1351410000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "15171729000", "longTermDebt": "3816545000", "shortTermDebt": "3508521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31981000", "reportedCurrency": "USD", "retainedEarnings": "1481632000", "totalLiabilities": "10902101000", "otherCurrentAssets": "837504000", "totalCurrentAssets": "5429597000", "currentLongTermDebt": "3481738000", "longTermInvestments": "289601000", "shortTermInvestments": "None", "currentNetReceivables": "1328560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9742132000", "currentAccountsPayable": "878827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7679574000", "totalShareholderEquity": "2807971000", "capitalLeaseObligations": "381291000", "otherCurrentLiabilities": "1300455000", "totalCurrentLiabilities": "5850389000", "otherNonCurrentLiabilities": "583940000", "totalNonCurrentLiabilities": "5051712000", "cashAndShortTermInvestments": "1912123000", "commonStockSharesOutstanding": "67368537", "intangibleAssetsExcludingGoodwill": "31981000", "cashAndCashEquivalentsAtCarryingValue": "1912123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-110403000", "operatingCashflow": "-252741000", "capitalExpenditures": "1391446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1347505000", "cashflowFromInvestment": "-1503490000", "stockBasedCompensation": "24412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "555053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5595107000, "cost_of_revenue": 4568881000, "gross_profit": 1026226000, "research_and_development": 90685000, "selling_general_admin": 581807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37427000, "depreciation_amortisation": 555053000, "ebitda": 592480000, "interest_expense": 178166000, "interest_income": null, "other_non_operating": null, "pretax_income": -169614000, "tax_provision": 14149000, "effective_tax_rate": null, "net_income": -104126000, "net_income_continuing_ops": -183763000, "net_income_to_common": -104126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1912123000, "short_term_investments": null, "net_receivables": 1328560000, "inventory": 1351410000, "other_current_assets": null, "total_current_assets": 5429597000, "net_ppe": null, "goodwill": null, "intangible_assets": 31981000, "goodwill_and_intangibles": 31981000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9742132000, "total_assets": 15171729000, "short_term_debt": 3508521000, "accounts_payable": 878827000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5850389000, "long_term_debt": 3816545000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5051712000, "total_liabilities": 10902101000, "total_debt": 7325066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1481632000, "total_equity": 2807971000, "shares_outstanding": 67368537, "operating_cash_flow": -252741000, "stock_based_compensation": 24412000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1391446000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1503490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1347505000, "free_cash_flow": 1138705000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37427000", "ebitda": "592480000", "netIncome": "-104126000", "grossProfit": "1026226000", "depreciation": "None", "totalRevenue": "5595107000", "costOfRevenue": "4568881000", "interestIncome": "46054000", "incomeBeforeTax": "-169614000", "interestExpense": "178166000", "operatingIncome": "43156000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14149000", "reportedCurrency": "USD", "netInterestIncome": "-132112000", "nonInterestIncome": "None", "operatingExpenses": "983070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "90685000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4568881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "555053000", "sellingGeneralAndAdministrative": "581807000", "netIncomeFromContinuingOperations": "-183763000" }, "balance": { "goodwill": "None", "inventory": "1351410000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "15171729000", "longTermDebt": "3816545000", "shortTermDebt": "3508521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31981000", "reportedCurrency": "USD", "retainedEarnings": "1481632000", "totalLiabilities": "10902101000", "otherCurrentAssets": "837504000", "totalCurrentAssets": "5429597000", "currentLongTermDebt": "3481738000", "longTermInvestments": "289601000", "shortTermInvestments": "None", "currentNetReceivables": "1328560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9742132000", "currentAccountsPayable": "878827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7679574000", "totalShareholderEquity": "2807971000", "capitalLeaseObligations": "381291000", "otherCurrentLiabilities": "1300455000", "totalCurrentLiabilities": "5850389000", "otherNonCurrentLiabilities": "583940000", "totalNonCurrentLiabilities": "5051712000", "cashAndShortTermInvestments": "1912123000", "commonStockSharesOutstanding": "67368537", "intangibleAssetsExcludingGoodwill": "31981000", "cashAndCashEquivalentsAtCarryingValue": "1912123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-110403000", "operatingCashflow": "-252741000", "capitalExpenditures": "1391446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1347505000", "cashflowFromInvestment": "-1503490000", "stockBasedCompensation": "24412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "555053000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 5993409000, "cost_of_revenue": 4994090000, "gross_profit": 999319000, "ebit": 55166000, "ebitda": 556609000, "pretax_income": -94438000, "tax_provision": -16576000, "net_income": 36051000, "net_income_to_common": 36051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2252874000, "total_current_assets": 5522701000, "total_assets": 13511550000, "short_term_debt": 3007480000, "long_term_debt": 2878085000, "total_debt": 5885565000, "total_liabilities": 9361747000, "total_equity": 2815500000, "shares_outstanding": 66939000, "goodwill_and_intangibles": 31026000 }, "cash_flow": { "operating_cash_flow": -885324000, "capital_expenditure": 1870411000, "free_cash_flow": 985087000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51512, "ticker_id": 5564, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55166000", "ebitda": "556609000", "netIncome": "36051000", "grossProfit": "999319000", "depreciation": "None", "totalRevenue": "5993409000", "costOfRevenue": "4994090000", "interestIncome": "88470000", "incomeBeforeTax": "-94438000", "interestExpense": "137468000", "operatingIncome": "-30081000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16576000", "reportedCurrency": "USD", "netInterestIncome": "-48998000", "nonInterestIncome": "None", "operatingExpenses": "1029400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120792000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4994090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "501443000", "sellingGeneralAndAdministrative": "515204000", "netIncomeFromContinuingOperations": "-77862000" }, "balance": { "goodwill": "None", "inventory": "1206595000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "13511550000", "longTermDebt": "2878085000", "shortTermDebt": "3007480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "31026000", "reportedCurrency": "USD", "retainedEarnings": "1585758000", "totalLiabilities": "9361747000", "otherCurrentAssets": "575100000", "totalCurrentAssets": "5522701000", "currentLongTermDebt": "2739735000", "longTermInvestments": "232980000", "shortTermInvestments": "None", "currentNetReceivables": "1488132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7988849000", "currentAccountsPayable": "1062874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5910996000", "totalShareholderEquity": "2815500000", "capitalLeaseObligations": "293176000", "otherCurrentLiabilities": "1390148000", "totalCurrentLiabilities": "5665328000", "otherNonCurrentLiabilities": "588071000", "totalNonCurrentLiabilities": "3696419000", "cashAndShortTermInvestments": "2252874000", "commonStockSharesOutstanding": "66939000", "intangibleAssetsExcludingGoodwill": "31026000", "cashAndCashEquivalentsAtCarryingValue": "2252874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77862000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-312522000", "operatingCashflow": "-885324000", "capitalExpenditures": "1870411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2319771000", "cashflowFromInvestment": "-1962257000", "stockBasedCompensation": "21404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "501443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5993409000, "cost_of_revenue": 4994090000, "gross_profit": 999319000, "research_and_development": 120792000, "selling_general_admin": 515204000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55166000, "depreciation_amortisation": 501443000, "ebitda": 556609000, "interest_expense": 137468000, "interest_income": null, "other_non_operating": null, "pretax_income": -94438000, "tax_provision": -16576000, "effective_tax_rate": null, "net_income": 36051000, "net_income_continuing_ops": -77862000, "net_income_to_common": 36051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2252874000, "short_term_investments": null, "net_receivables": 1488132000, "inventory": 1206595000, "other_current_assets": null, "total_current_assets": 5522701000, "net_ppe": null, "goodwill": null, "intangible_assets": 31026000, "goodwill_and_intangibles": 31026000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7988849000, "total_assets": 13511550000, "short_term_debt": 3007480000, "accounts_payable": 1062874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5665328000, "long_term_debt": 2878085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3696419000, "total_liabilities": 9361747000, "total_debt": 5885565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1585758000, "total_equity": 2815500000, "shares_outstanding": 66939000, "operating_cash_flow": -885324000, "stock_based_compensation": 21404000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1870411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1962257000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2319771000, "free_cash_flow": 985087000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55166000", "ebitda": "556609000", "netIncome": "36051000", "grossProfit": "999319000", "depreciation": "None", "totalRevenue": "5993409000", "costOfRevenue": "4994090000", "interestIncome": "88470000", "incomeBeforeTax": "-94438000", "interestExpense": "137468000", "operatingIncome": "-30081000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16576000", "reportedCurrency": "USD", "netInterestIncome": "-48998000", "nonInterestIncome": "None", "operatingExpenses": "1029400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120792000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4994090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "501443000", "sellingGeneralAndAdministrative": "515204000", "netIncomeFromContinuingOperations": "-77862000" }, "balance": { "goodwill": "None", "inventory": "1206595000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "13511550000", "longTermDebt": "2878085000", "shortTermDebt": "3007480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "31026000", "reportedCurrency": "USD", "retainedEarnings": "1585758000", "totalLiabilities": "9361747000", "otherCurrentAssets": "575100000", "totalCurrentAssets": "5522701000", "currentLongTermDebt": "2739735000", "longTermInvestments": "232980000", "shortTermInvestments": "None", "currentNetReceivables": "1488132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7988849000", "currentAccountsPayable": "1062874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5910996000", "totalShareholderEquity": "2815500000", "capitalLeaseObligations": "293176000", "otherCurrentLiabilities": "1390148000", "totalCurrentLiabilities": "5665328000", "otherNonCurrentLiabilities": "588071000", "totalNonCurrentLiabilities": "3696419000", "cashAndShortTermInvestments": "2252874000", "commonStockSharesOutstanding": "66939000", "intangibleAssetsExcludingGoodwill": "31026000", "cashAndCashEquivalentsAtCarryingValue": "2252874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77862000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-312522000", "operatingCashflow": "-885324000", "capitalExpenditures": "1870411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2319771000", "cashflowFromInvestment": "-1962257000", "stockBasedCompensation": "21404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "501443000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 7613626000, "cost_of_revenue": 6333643000, "gross_profit": 1279983000, "ebit": 522624000, "ebitda": 829664000, "pretax_income": 423135000, "tax_provision": 59501000, "net_income": 274187000, "net_income_to_common": 274187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1938689000, "total_current_assets": 6095453000, "total_assets": 11895760000, "short_term_debt": 2703687000, "long_term_debt": 1654998000, "total_debt": 4358685000, "total_liabilities": 8190516000, "total_equity": 2559243000, "shares_outstanding": 72194006, "goodwill_and_intangibles": 19727000 }, "cash_flow": { "operating_cash_flow": 684615000, "capital_expenditure": 1525460000, "free_cash_flow": 2210075000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51517, "ticker_id": 5564, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "522624000", "ebitda": "829664000", "netIncome": "274187000", "grossProfit": "1279983000", "depreciation": "None", "totalRevenue": "7613626000", "costOfRevenue": "6333643000", "interestIncome": "45276000", "incomeBeforeTax": "423135000", "interestExpense": "114099000", "operatingIncome": "453320000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59501000", "reportedCurrency": "USD", "netInterestIncome": "-55771000", "nonInterestIncome": "None", "operatingExpenses": "826663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100844000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6333643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307040000", "sellingGeneralAndAdministrative": "440488000", "netIncomeFromContinuingOperations": "465658000" }, "balance": { "goodwill": "None", "inventory": "1179641000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "11895760000", "longTermDebt": "1654998000", "shortTermDebt": "2703687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19727000", "reportedCurrency": "USD", "retainedEarnings": "1549707000", "totalLiabilities": "8190516000", "otherCurrentAssets": "1767426000", "totalCurrentAssets": "6095453000", "currentLongTermDebt": "2683483000", "longTermInvestments": "236928000", "shortTermInvestments": "19324000", "currentNetReceivables": "1209697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6081100000", "currentAccountsPayable": "813677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4475531000", "totalShareholderEquity": "2559243000", "capitalLeaseObligations": "137050000", "otherCurrentLiabilities": "1954719000", "totalCurrentLiabilities": "5864391000", "otherNonCurrentLiabilities": "471453000", "totalNonCurrentLiabilities": "2326125000", "cashAndShortTermInvestments": "1938689000", "commonStockSharesOutstanding": "72194006", "intangibleAssetsExcludingGoodwill": "19727000", "cashAndCashEquivalentsAtCarryingValue": "1938689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363634000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "182767000", "operatingCashflow": "684615000", "capitalExpenditures": "1525460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2052828000", "cashflowFromInvestment": "-1671416000", "stockBasedCompensation": "55335000", "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": "307040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7613626000, "cost_of_revenue": 6333643000, "gross_profit": 1279983000, "research_and_development": 100844000, "selling_general_admin": 440488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 522624000, "depreciation_amortisation": 307040000, "ebitda": 829664000, "interest_expense": 114099000, "interest_income": null, "other_non_operating": null, "pretax_income": 423135000, "tax_provision": 59501000, "effective_tax_rate": null, "net_income": 274187000, "net_income_continuing_ops": 465658000, "net_income_to_common": 274187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1938689000, "short_term_investments": 19324000, "net_receivables": 1209697000, "inventory": 1179641000, "other_current_assets": null, "total_current_assets": 6095453000, "net_ppe": null, "goodwill": null, "intangible_assets": 19727000, "goodwill_and_intangibles": 19727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6081100000, "total_assets": 11895760000, "short_term_debt": 2703687000, "accounts_payable": 813677000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5864391000, "long_term_debt": 1654998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2326125000, "total_liabilities": 8190516000, "total_debt": 4358685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1549707000, "total_equity": 2559243000, "shares_outstanding": 72194006, "operating_cash_flow": 684615000, "stock_based_compensation": 55335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1525460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1671416000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2052828000, "free_cash_flow": 2210075000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "522624000", "ebitda": "829664000", "netIncome": "274187000", "grossProfit": "1279983000", "depreciation": "None", "totalRevenue": "7613626000", "costOfRevenue": "6333643000", "interestIncome": "45276000", "incomeBeforeTax": "423135000", "interestExpense": "114099000", "operatingIncome": "453320000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59501000", "reportedCurrency": "USD", "netInterestIncome": "-55771000", "nonInterestIncome": "None", "operatingExpenses": "826663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100844000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6333643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307040000", "sellingGeneralAndAdministrative": "440488000", "netIncomeFromContinuingOperations": "465658000" }, "balance": { "goodwill": "None", "inventory": "1179641000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "11895760000", "longTermDebt": "1654998000", "shortTermDebt": "2703687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19727000", "reportedCurrency": "USD", "retainedEarnings": "1549707000", "totalLiabilities": "8190516000", "otherCurrentAssets": "1767426000", "totalCurrentAssets": "6095453000", "currentLongTermDebt": "2683483000", "longTermInvestments": "236928000", "shortTermInvestments": "19324000", "currentNetReceivables": "1209697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6081100000", "currentAccountsPayable": "813677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4475531000", "totalShareholderEquity": "2559243000", "capitalLeaseObligations": "137050000", "otherCurrentLiabilities": "1954719000", "totalCurrentLiabilities": "5864391000", "otherNonCurrentLiabilities": "471453000", "totalNonCurrentLiabilities": "2326125000", "cashAndShortTermInvestments": "1938689000", "commonStockSharesOutstanding": "72194006", "intangibleAssetsExcludingGoodwill": "19727000", "cashAndCashEquivalentsAtCarryingValue": "1938689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363634000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "182767000", "operatingCashflow": "684615000", "capitalExpenditures": "1525460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2052828000", "cashflowFromInvestment": "-1671416000", "stockBasedCompensation": "55335000", "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": "307040000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 7468610000, "cost_of_revenue": 6205474000, "gross_profit": 1263136000, "ebit": 430734000, "ebitda": 675151000, "pretax_income": 371908000, "tax_provision": 73353000, "net_income": 239968000, "net_income_to_common": 239968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 981434000, "total_current_assets": 5644657000, "total_assets": 9037128000, "short_term_debt": 2947025000, "long_term_debt": 1039383000, "total_debt": 3986408000, "total_liabilities": 6730434000, "total_equity": 1941639000, "shares_outstanding": 71183135, "goodwill_and_intangibles": 17530000 }, "cash_flow": { "operating_cash_flow": 916631000, "capital_expenditure": 627997000, "free_cash_flow": 1544628000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51522, "ticker_id": 5564, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "430734000", "ebitda": "675151000", "netIncome": "239968000", "grossProfit": "1263136000", "depreciation": "None", "totalRevenue": "7468610000", "costOfRevenue": "6205474000", "interestIncome": "40615000", "incomeBeforeTax": "371908000", "interestExpense": "74266000", "operatingIncome": "356061000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "73353000", "reportedCurrency": "USD", "netInterestIncome": "-33651000", "nonInterestIncome": "None", "operatingExpenses": "907075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69822000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6205474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244417000", "sellingGeneralAndAdministrative": "342129000", "netIncomeFromContinuingOperations": "298555000" }, "balance": { "goodwill": "None", "inventory": "1524095000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "9037128000", "longTermDebt": "1039383000", "shortTermDebt": "2947025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17530000", "reportedCurrency": "USD", "retainedEarnings": "1275520000", "totalLiabilities": "6730434000", "otherCurrentAssets": "1903021000", "totalCurrentAssets": "5644657000", "currentLongTermDebt": "2937215000", "longTermInvestments": "115784000", "shortTermInvestments": "18337000", "currentNetReceivables": "1236107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3392471000", "currentAccountsPayable": "805300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2295059000", "shortLongTermDebtTotal": "4043760000", "totalShareholderEquity": "1941639000", "capitalLeaseObligations": "35524000", "otherCurrentLiabilities": "1171500000", "totalCurrentLiabilities": "5258768000", "otherNonCurrentLiabilities": "302502000", "totalNonCurrentLiabilities": "1471666000", "cashAndShortTermInvestments": "981434000", "commonStockSharesOutstanding": "71183135", "intangibleAssetsExcludingGoodwill": "17530000", "cashAndCashEquivalentsAtCarryingValue": "981434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298555000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-406343000", "operatingCashflow": "916631000", "capitalExpenditures": "627997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "428639000", "cashflowFromInvestment": "-630488000", "stockBasedCompensation": "9370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7468610000, "cost_of_revenue": 6205474000, "gross_profit": 1263136000, "research_and_development": 69822000, "selling_general_admin": 342129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 430734000, "depreciation_amortisation": 244417000, "ebitda": 675151000, "interest_expense": 74266000, "interest_income": null, "other_non_operating": null, "pretax_income": 371908000, "tax_provision": 73353000, "effective_tax_rate": null, "net_income": 239968000, "net_income_continuing_ops": 298555000, "net_income_to_common": 239968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 981434000, "short_term_investments": 18337000, "net_receivables": 1236107000, "inventory": 1524095000, "other_current_assets": null, "total_current_assets": 5644657000, "net_ppe": null, "goodwill": null, "intangible_assets": 17530000, "goodwill_and_intangibles": 17530000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3392471000, "total_assets": 9037128000, "short_term_debt": 2947025000, "accounts_payable": 805300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5258768000, "long_term_debt": 1039383000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1471666000, "total_liabilities": 6730434000, "total_debt": 3986408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1275520000, "total_equity": 1941639000, "shares_outstanding": 71183135, "operating_cash_flow": 916631000, "stock_based_compensation": 9370000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 627997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -630488000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 428639000, "free_cash_flow": 1544628000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "430734000", "ebitda": "675151000", "netIncome": "239968000", "grossProfit": "1263136000", "depreciation": "None", "totalRevenue": "7468610000", "costOfRevenue": "6205474000", "interestIncome": "40615000", "incomeBeforeTax": "371908000", "interestExpense": "74266000", "operatingIncome": "356061000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "73353000", "reportedCurrency": "USD", "netInterestIncome": "-33651000", "nonInterestIncome": "None", "operatingExpenses": "907075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69822000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6205474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244417000", "sellingGeneralAndAdministrative": "342129000", "netIncomeFromContinuingOperations": "298555000" }, "balance": { "goodwill": "None", "inventory": "1524095000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "9037128000", "longTermDebt": "1039383000", "shortTermDebt": "2947025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17530000", "reportedCurrency": "USD", "retainedEarnings": "1275520000", "totalLiabilities": "6730434000", "otherCurrentAssets": "1903021000", "totalCurrentAssets": "5644657000", "currentLongTermDebt": "2937215000", "longTermInvestments": "115784000", "shortTermInvestments": "18337000", "currentNetReceivables": "1236107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3392471000", "currentAccountsPayable": "805300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2295059000", "shortLongTermDebtTotal": "4043760000", "totalShareholderEquity": "1941639000", "capitalLeaseObligations": "35524000", "otherCurrentLiabilities": "1171500000", "totalCurrentLiabilities": "5258768000", "otherNonCurrentLiabilities": "302502000", "totalNonCurrentLiabilities": "1471666000", "cashAndShortTermInvestments": "981434000", "commonStockSharesOutstanding": "71183135", "intangibleAssetsExcludingGoodwill": "17530000", "cashAndCashEquivalentsAtCarryingValue": "981434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298555000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-406343000", "operatingCashflow": "916631000", "capitalExpenditures": "627997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "428639000", "cashflowFromInvestment": "-630488000", "stockBasedCompensation": "9370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234559000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 5277169000, "cost_of_revenue": 4367857000, "gross_profit": 909312000, "ebit": 196617000, "ebitda": 479386000, "pretax_income": 145720000, "tax_provision": 35844000, "net_income": 95248000, "net_income_to_common": 95248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 869831000, "total_current_assets": 4771827000, "total_assets": 7388342000, "short_term_debt": 2486239000, "long_term_debt": 748309000, "total_debt": 3234548000, "total_liabilities": 5261904000, "total_equity": 1801083000, "shares_outstanding": 68872102, "goodwill_and_intangibles": 18992000 }, "cash_flow": { "operating_cash_flow": -408254000, "capital_expenditure": 429500000, "free_cash_flow": 21246000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51527, "ticker_id": 5564, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196617000", "ebitda": "479386000", "netIncome": "95248000", "grossProfit": "909312000", "depreciation": "None", "totalRevenue": "5277169000", "costOfRevenue": "4367857000", "interestIncome": "11051000", "incomeBeforeTax": "145720000", "interestExpense": "58153000", "operatingIncome": "190381000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "35844000", "reportedCurrency": "USD", "netInterestIncome": "-47102000", "nonInterestIncome": "None", "operatingExpenses": "718931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58407000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4367857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282769000", "sellingGeneralAndAdministrative": "308942000", "netIncomeFromContinuingOperations": "109876000" }, "balance": { "goodwill": "None", "inventory": "1192374000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "7388342000", "longTermDebt": "748309000", "shortTermDebt": "2486239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "18992000", "reportedCurrency": "USD", "retainedEarnings": "1035552000", "totalLiabilities": "5261904000", "otherCurrentAssets": "1822082000", "totalCurrentAssets": "4771827000", "currentLongTermDebt": "2474054000", "longTermInvestments": "98819000", "shortTermInvestments": "20195000", "currentNetReceivables": "887540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2616515000", "currentAccountsPayable": "502995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1545426000", "shortLongTermDebtTotal": "3257763000", "totalShareholderEquity": "1801083000", "capitalLeaseObligations": "35400000", "otherCurrentLiabilities": "913402000", "totalCurrentLiabilities": "4038148000", "otherNonCurrentLiabilities": "343788000", "totalNonCurrentLiabilities": "1223756000", "cashAndShortTermInvestments": "869831000", "commonStockSharesOutstanding": "68872102", "intangibleAssetsExcludingGoodwill": "18992000", "cashAndCashEquivalentsAtCarryingValue": "869831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109876000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-518741000", "operatingCashflow": "-408254000", "capitalExpenditures": "429500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "614071000", "cashflowFromInvestment": "-429570000", "stockBasedCompensation": "8808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5277169000, "cost_of_revenue": 4367857000, "gross_profit": 909312000, "research_and_development": 58407000, "selling_general_admin": 308942000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196617000, "depreciation_amortisation": 282769000, "ebitda": 479386000, "interest_expense": 58153000, "interest_income": null, "other_non_operating": null, "pretax_income": 145720000, "tax_provision": 35844000, "effective_tax_rate": null, "net_income": 95248000, "net_income_continuing_ops": 109876000, "net_income_to_common": 95248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 869831000, "short_term_investments": 20195000, "net_receivables": 887540000, "inventory": 1192374000, "other_current_assets": null, "total_current_assets": 4771827000, "net_ppe": null, "goodwill": null, "intangible_assets": 18992000, "goodwill_and_intangibles": 18992000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2616515000, "total_assets": 7388342000, "short_term_debt": 2486239000, "accounts_payable": 502995000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4038148000, "long_term_debt": 748309000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1223756000, "total_liabilities": 5261904000, "total_debt": 3234548000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1035552000, "total_equity": 1801083000, "shares_outstanding": 68872102, "operating_cash_flow": -408254000, "stock_based_compensation": 8808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 429500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -429570000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 614071000, "free_cash_flow": 21246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196617000", "ebitda": "479386000", "netIncome": "95248000", "grossProfit": "909312000", "depreciation": "None", "totalRevenue": "5277169000", "costOfRevenue": "4367857000", "interestIncome": "11051000", "incomeBeforeTax": "145720000", "interestExpense": "58153000", "operatingIncome": "190381000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "35844000", "reportedCurrency": "USD", "netInterestIncome": "-47102000", "nonInterestIncome": "None", "operatingExpenses": "718931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58407000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4367857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282769000", "sellingGeneralAndAdministrative": "308942000", "netIncomeFromContinuingOperations": "109876000" }, "balance": { "goodwill": "None", "inventory": "1192374000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "7388342000", "longTermDebt": "748309000", "shortTermDebt": "2486239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "18992000", "reportedCurrency": "USD", "retainedEarnings": "1035552000", "totalLiabilities": "5261904000", "otherCurrentAssets": "1822082000", "totalCurrentAssets": "4771827000", "currentLongTermDebt": "2474054000", "longTermInvestments": "98819000", "shortTermInvestments": "20195000", "currentNetReceivables": "887540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2616515000", "currentAccountsPayable": "502995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1545426000", "shortLongTermDebtTotal": "3257763000", "totalShareholderEquity": "1801083000", "capitalLeaseObligations": "35400000", "otherCurrentLiabilities": "913402000", "totalCurrentLiabilities": "4038148000", "otherNonCurrentLiabilities": "343788000", "totalNonCurrentLiabilities": "1223756000", "cashAndShortTermInvestments": "869831000", "commonStockSharesOutstanding": "68872102", "intangibleAssetsExcludingGoodwill": "18992000", "cashAndCashEquivalentsAtCarryingValue": "869831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109876000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-518741000", "operatingCashflow": "-408254000", "capitalExpenditures": "429500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "614071000", "cashflowFromInvestment": "-429570000", "stockBasedCompensation": "8808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282769000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 3476495000, "cost_of_revenue": 2786581000, "gross_profit": 689914000, "ebit": 206358000, "ebitda": 423512000, "pretax_income": 134484000, "tax_provision": -1983000, "net_income": 146703000, "net_income_to_common": 146703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1637086000, "total_current_assets": 3438058000, "total_assets": 6536854000, "short_term_debt": 2126918999, "long_term_debt": 669304000, "total_debt": 2796222999, "total_liabilities": 4644069000, "total_equity": 1570422000, "shares_outstanding": 62306819, "goodwill_and_intangibles": 22429000 }, "cash_flow": { "operating_cash_flow": -120541000, "capital_expenditure": 334941000, "free_cash_flow": 214400000, "dividends_paid": 37377000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51532, "ticker_id": 5564, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206358000", "ebitda": "423512000", "netIncome": "146703000", "grossProfit": "689914000", "depreciation": "None", "totalRevenue": "3476495000", "costOfRevenue": "2786581000", "interestIncome": "9306000", "incomeBeforeTax": "134484000", "interestExpense": "71874000", "operatingIncome": "220430000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1983000", "reportedCurrency": "USD", "netInterestIncome": "-62568000", "nonInterestIncome": "None", "operatingExpenses": "469484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45167000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2786581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217154000", "sellingGeneralAndAdministrative": "225597000", "netIncomeFromContinuingOperations": "147246000" }, "balance": { "goodwill": "None", "inventory": "878127000", "commonStock": "687033000", "currentDebt": "None", "investments": "None", "totalAssets": "6536854000", "longTermDebt": "669304000", "shortTermDebt": "2126918999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "22429000", "reportedCurrency": "USD", "retainedEarnings": "940304000", "totalLiabilities": "4644069000", "otherCurrentAssets": "377132000", "totalCurrentAssets": "3438058000", "currentLongTermDebt": "2111715000", "longTermInvestments": "78291000", "shortTermInvestments": "15056000", "currentNetReceivables": "545713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3098796000", "currentAccountsPayable": "514741999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1342786000", "shortLongTermDebtTotal": "2891326000", "totalShareholderEquity": "1570422000", "capitalLeaseObligations": "28436000", "otherCurrentLiabilities": "757224000", "totalCurrentLiabilities": "3588355000", "otherNonCurrentLiabilities": "259908000", "totalNonCurrentLiabilities": "1055714000", "cashAndShortTermInvestments": "1637086000", "commonStockSharesOutstanding": "62306819", "intangibleAssetsExcludingGoodwill": "22429000", "cashAndCashEquivalentsAtCarryingValue": "1637086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147246000", "profitLoss": "None", "dividendPayout": "37377000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-180974000", "operatingCashflow": "-120541000", "capitalExpenditures": "334941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "823501000", "cashflowFromInvestment": "-319662000", "stockBasedCompensation": "12350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37377000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3476495000, "cost_of_revenue": 2786581000, "gross_profit": 689914000, "research_and_development": 45167000, "selling_general_admin": 225597000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206358000, "depreciation_amortisation": 217154000, "ebitda": 423512000, "interest_expense": 71874000, "interest_income": null, "other_non_operating": null, "pretax_income": 134484000, "tax_provision": -1983000, "effective_tax_rate": null, "net_income": 146703000, "net_income_continuing_ops": 147246000, "net_income_to_common": 146703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1637086000, "short_term_investments": 15056000, "net_receivables": 545713000, "inventory": 878127000, "other_current_assets": null, "total_current_assets": 3438058000, "net_ppe": null, "goodwill": null, "intangible_assets": 22429000, "goodwill_and_intangibles": 22429000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3098796000, "total_assets": 6536854000, "short_term_debt": 2126918999, "accounts_payable": 514741999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3588355000, "long_term_debt": 669304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1055714000, "total_liabilities": 4644069000, "total_debt": 2796222999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 940304000, "total_equity": 1570422000, "shares_outstanding": 62306819, "operating_cash_flow": -120541000, "stock_based_compensation": 12350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 334941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -319662000, "dividends_paid": 37377000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 823501000, "free_cash_flow": 214400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "206358000", "ebitda": "423512000", "netIncome": "146703000", "grossProfit": "689914000", "depreciation": "None", "totalRevenue": "3476495000", "costOfRevenue": "2786581000", "interestIncome": "9306000", "incomeBeforeTax": "134484000", "interestExpense": "71874000", "operatingIncome": "220430000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1983000", "reportedCurrency": "USD", "netInterestIncome": "-62568000", "nonInterestIncome": "None", "operatingExpenses": "469484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45167000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2786581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217154000", "sellingGeneralAndAdministrative": "225597000", "netIncomeFromContinuingOperations": "147246000" }, "balance": { "goodwill": "None", "inventory": "878127000", "commonStock": "687033000", "currentDebt": "None", "investments": "None", "totalAssets": "6536854000", "longTermDebt": "669304000", "shortTermDebt": "2126918999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "22429000", "reportedCurrency": "USD", "retainedEarnings": "940304000", "totalLiabilities": "4644069000", "otherCurrentAssets": "377132000", "totalCurrentAssets": "3438058000", "currentLongTermDebt": "2111715000", "longTermInvestments": "78291000", "shortTermInvestments": "15056000", "currentNetReceivables": "545713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3098796000", "currentAccountsPayable": "514741999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1342786000", "shortLongTermDebtTotal": "2891326000", "totalShareholderEquity": "1570422000", "capitalLeaseObligations": "28436000", "otherCurrentLiabilities": "757224000", "totalCurrentLiabilities": "3588355000", "otherNonCurrentLiabilities": "259908000", "totalNonCurrentLiabilities": "1055714000", "cashAndShortTermInvestments": "1637086000", "commonStockSharesOutstanding": "62306819", "intangibleAssetsExcludingGoodwill": "22429000", "cashAndCashEquivalentsAtCarryingValue": "1637086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147246000", "profitLoss": "None", "dividendPayout": "37377000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-180974000", "operatingCashflow": "-120541000", "capitalExpenditures": "334941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "823501000", "cashflowFromInvestment": "-319662000", "stockBasedCompensation": "12350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37377000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209118000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 3200583000, "cost_of_revenue": 2482086000, "gross_profit": 718497000, "ebit": 260999000, "ebitda": 439622000, "pretax_income": 179673000, "tax_provision": 13118000, "net_income": 171585000, "net_income_to_common": 171585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1195493000, "total_current_assets": 2648853000, "total_assets": 5467207000, "short_term_debt": 1783051000, "long_term_debt": 619477000, "total_debt": 2402528000, "total_liabilities": 4042149000, "total_equity": 1393134000, "shares_outstanding": 60777696, "goodwill_and_intangibles": 22791000 }, "cash_flow": { "operating_cash_flow": 600111000, "capital_expenditure": 291182000, "free_cash_flow": 891293000, "dividends_paid": 1120000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51537, "ticker_id": 5564, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "260999000", "ebitda": "439622000", "netIncome": "171585000", "grossProfit": "718497000", "depreciation": "None", "totalRevenue": "3200583000", "costOfRevenue": "2482086000", "interestIncome": "12039000", "incomeBeforeTax": "179673000", "interestExpense": "81326000", "operatingIncome": "258879000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13118000", "reportedCurrency": "USD", "netInterestIncome": "-69287000", "nonInterestIncome": "None", "operatingExpenses": "459618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47045000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2482086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178623000", "sellingGeneralAndAdministrative": "242783000", "netIncomeFromContinuingOperations": "166555000" }, "balance": { "goodwill": "0", "inventory": "602048000", "commonStock": "703806000", "currentDebt": "None", "investments": "None", "totalAssets": "5467207000", "longTermDebt": "619477000", "shortTermDebt": "1783051000", "treasuryStock": "-11845000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "22791000", "reportedCurrency": "USD", "retainedEarnings": "793601000", "totalLiabilities": "4042149000", "otherCurrentAssets": "259089000", "totalCurrentAssets": "2648853000", "currentLongTermDebt": "1764284000", "longTermInvestments": "152828000", "shortTermInvestments": "None", "currentNetReceivables": "592223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2818354000", "currentAccountsPayable": "585601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1136725000", "shortLongTermDebtTotal": "2499821000", "totalShareholderEquity": "1393134000", "capitalLeaseObligations": "39485000", "otherCurrentLiabilities": "588539000", "totalCurrentLiabilities": "3091997000", "otherNonCurrentLiabilities": "167262000", "totalNonCurrentLiabilities": "950152000", "cashAndShortTermInvestments": "1195493000", "commonStockSharesOutstanding": "60777696", "intangibleAssetsExcludingGoodwill": "22791000", "cashAndCashEquivalentsAtCarryingValue": "1195493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166555000", "profitLoss": "None", "dividendPayout": "1120000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-312781000", "operatingCashflow": "600111000", "capitalExpenditures": "291182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34614000", "cashflowFromInvestment": "-294102000", "stockBasedCompensation": "10682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1120000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3200583000, "cost_of_revenue": 2482086000, "gross_profit": 718497000, "research_and_development": 47045000, "selling_general_admin": 242783000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 260999000, "depreciation_amortisation": 178623000, "ebitda": 439622000, "interest_expense": 81326000, "interest_income": null, "other_non_operating": null, "pretax_income": 179673000, "tax_provision": 13118000, "effective_tax_rate": null, "net_income": 171585000, "net_income_continuing_ops": 166555000, "net_income_to_common": 171585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1195493000, "short_term_investments": null, "net_receivables": 592223000, "inventory": 602048000, "other_current_assets": null, "total_current_assets": 2648853000, "net_ppe": null, "goodwill": 0, "intangible_assets": 22791000, "goodwill_and_intangibles": 22791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2818354000, "total_assets": 5467207000, "short_term_debt": 1783051000, "accounts_payable": 585601000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3091997000, "long_term_debt": 619477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 950152000, "total_liabilities": 4042149000, "total_debt": 2402528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 793601000, "total_equity": 1393134000, "shares_outstanding": 60777696, "operating_cash_flow": 600111000, "stock_based_compensation": 10682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 291182000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -294102000, "dividends_paid": 1120000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34614000, "free_cash_flow": 891293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "260999000", "ebitda": "439622000", "netIncome": "171585000", "grossProfit": "718497000", "depreciation": "None", "totalRevenue": "3200583000", "costOfRevenue": "2482086000", "interestIncome": "12039000", "incomeBeforeTax": "179673000", "interestExpense": "81326000", "operatingIncome": "258879000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13118000", "reportedCurrency": "USD", "netInterestIncome": "-69287000", "nonInterestIncome": "None", "operatingExpenses": "459618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47045000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2482086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178623000", "sellingGeneralAndAdministrative": "242783000", "netIncomeFromContinuingOperations": "166555000" }, "balance": { "goodwill": "0", "inventory": "602048000", "commonStock": "703806000", "currentDebt": "None", "investments": "None", "totalAssets": "5467207000", "longTermDebt": "619477000", "shortTermDebt": "1783051000", "treasuryStock": "-11845000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "22791000", "reportedCurrency": "USD", "retainedEarnings": "793601000", "totalLiabilities": "4042149000", "otherCurrentAssets": "259089000", "totalCurrentAssets": "2648853000", "currentLongTermDebt": "1764284000", "longTermInvestments": "152828000", "shortTermInvestments": "None", "currentNetReceivables": "592223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2818354000", "currentAccountsPayable": "585601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1136725000", "shortLongTermDebtTotal": "2499821000", "totalShareholderEquity": "1393134000", "capitalLeaseObligations": "39485000", "otherCurrentLiabilities": "588539000", "totalCurrentLiabilities": "3091997000", "otherNonCurrentLiabilities": "167262000", "totalNonCurrentLiabilities": "950152000", "cashAndShortTermInvestments": "1195493000", "commonStockSharesOutstanding": "60777696", "intangibleAssetsExcludingGoodwill": "22791000", "cashAndCashEquivalentsAtCarryingValue": "1195493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166555000", "profitLoss": "None", "dividendPayout": "1120000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-312781000", "operatingCashflow": "600111000", "capitalExpenditures": "291182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34614000", "cashflowFromInvestment": "-294102000", "stockBasedCompensation": "10682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1120000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159723000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 3744512000, "cost_of_revenue": 2969430000, "gross_profit": 775082000, "ebit": 404524000, "ebitda": 533780000, "pretax_income": 298492000, "tax_provision": 61969000, "net_income": 237070000, "net_income_to_common": 237070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 444298000, "total_current_assets": 3074321000, "total_assets": 4892658000, "short_term_debt": 1790847000, "long_term_debt": 393614000, "total_debt": 2184461000, "total_liabilities": 3619813000, "total_equity": 1225473000, "shares_outstanding": 62291670, "goodwill_and_intangibles": 81626000 }, "cash_flow": { "operating_cash_flow": 216280000, "capital_expenditure": 316282000, "free_cash_flow": 532562000, "dividends_paid": 3013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51542, "ticker_id": 5564, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "404524000", "ebitda": "533780000", "netIncome": "237070000", "grossProfit": "775082000", "depreciation": "None", "totalRevenue": "3744512000", "costOfRevenue": "2969430000", "interestIncome": "11207000", "incomeBeforeTax": "298492000", "interestExpense": "106032000", "operatingIncome": "364657000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "61969000", "reportedCurrency": "USD", "netInterestIncome": "-94825000", "nonInterestIncome": "None", "operatingExpenses": "410425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44193000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2969430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129256000", "sellingGeneralAndAdministrative": "245376000", "netIncomeFromContinuingOperations": "242431000" }, "balance": { "goodwill": "1005000", "inventory": "262022000", "commonStock": "702931000", "currentDebt": "None", "investments": "None", "totalAssets": "4892658000", "longTermDebt": "393614000", "shortTermDebt": "1790847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "80621000", "reportedCurrency": "USD", "retainedEarnings": "622016000", "totalLiabilities": "3619813000", "otherCurrentAssets": "1264794000", "totalCurrentAssets": "3074321000", "currentLongTermDebt": "1790847000", "longTermInvestments": "126095000", "shortTermInvestments": "594000", "currentNetReceivables": "622231000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1818337000", "currentAccountsPayable": "379462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "939884000", "shortLongTermDebtTotal": "2184461000", "totalShareholderEquity": "1225473000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "580528000", "totalCurrentLiabilities": "2948357000", "otherNonCurrentLiabilities": "166363000", "totalNonCurrentLiabilities": "671456000", "cashAndShortTermInvestments": "444298000", "commonStockSharesOutstanding": "62291670", "intangibleAssetsExcludingGoodwill": "80621000", "cashAndCashEquivalentsAtCarryingValue": "444298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242431000", "profitLoss": "None", "dividendPayout": "3013000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "55408000", "operatingCashflow": "216280000", "capitalExpenditures": "316282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-463613000", "cashflowFromInvestment": "29071000", "stockBasedCompensation": "10258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "769000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3744512000, "cost_of_revenue": 2969430000, "gross_profit": 775082000, "research_and_development": 44193000, "selling_general_admin": 245376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 404524000, "depreciation_amortisation": 129256000, "ebitda": 533780000, "interest_expense": 106032000, "interest_income": null, "other_non_operating": null, "pretax_income": 298492000, "tax_provision": 61969000, "effective_tax_rate": null, "net_income": 237070000, "net_income_continuing_ops": 242431000, "net_income_to_common": 237070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 444298000, "short_term_investments": 594000, "net_receivables": 622231000, "inventory": 262022000, "other_current_assets": null, "total_current_assets": 3074321000, "net_ppe": null, "goodwill": 1005000, "intangible_assets": 80621000, "goodwill_and_intangibles": 81626000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1818337000, "total_assets": 4892658000, "short_term_debt": 1790847000, "accounts_payable": 379462000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2948357000, "long_term_debt": 393614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 671456000, "total_liabilities": 3619813000, "total_debt": 2184461000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 622016000, "total_equity": 1225473000, "shares_outstanding": 62291670, "operating_cash_flow": 216280000, "stock_based_compensation": 10258000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 316282000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 29071000, "dividends_paid": 3013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -463613000, "free_cash_flow": 532562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "404524000", "ebitda": "533780000", "netIncome": "237070000", "grossProfit": "775082000", "depreciation": "None", "totalRevenue": "3744512000", "costOfRevenue": "2969430000", "interestIncome": "11207000", "incomeBeforeTax": "298492000", "interestExpense": "106032000", "operatingIncome": "364657000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "61969000", "reportedCurrency": "USD", "netInterestIncome": "-94825000", "nonInterestIncome": "None", "operatingExpenses": "410425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44193000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2969430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129256000", "sellingGeneralAndAdministrative": "245376000", "netIncomeFromContinuingOperations": "242431000" }, "balance": { "goodwill": "1005000", "inventory": "262022000", "commonStock": "702931000", "currentDebt": "None", "investments": "None", "totalAssets": "4892658000", "longTermDebt": "393614000", "shortTermDebt": "1790847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "80621000", "reportedCurrency": "USD", "retainedEarnings": "622016000", "totalLiabilities": "3619813000", "otherCurrentAssets": "1264794000", "totalCurrentAssets": "3074321000", "currentLongTermDebt": "1790847000", "longTermInvestments": "126095000", "shortTermInvestments": "594000", "currentNetReceivables": "622231000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1818337000", "currentAccountsPayable": "379462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "939884000", "shortLongTermDebtTotal": "2184461000", "totalShareholderEquity": "1225473000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "580528000", "totalCurrentLiabilities": "2948357000", "otherNonCurrentLiabilities": "166363000", "totalNonCurrentLiabilities": "671456000", "cashAndShortTermInvestments": "444298000", "commonStockSharesOutstanding": "62291670", "intangibleAssetsExcludingGoodwill": "80621000", "cashAndCashEquivalentsAtCarryingValue": "444298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242431000", "profitLoss": "None", "dividendPayout": "3013000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "55408000", "operatingCashflow": "216280000", "capitalExpenditures": "316282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-463613000", "cashflowFromInvestment": "29071000", "stockBasedCompensation": "10258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "769000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129256000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 1077878000, "cost_of_revenue": 807058000, "gross_profit": 270820000, "ebit": 72866000, "ebitda": 61055000, "pretax_income": 3430000, "tax_provision": 16938000, "net_income": -32093000, "net_income_to_common": -32093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1441110000, "total_current_assets": 6462768000, "total_assets": 15534548000, "short_term_debt": 3510839000, "long_term_debt": 3956876000, "total_debt": 7467715000, "total_liabilities": 11237853000, "total_equity": 2829820000, "shares_outstanding": 67817714, "goodwill_and_intangibles": 31282000 }, "cash_flow": { "operating_cash_flow": -208658000, "capital_expenditure": 193263000, "free_cash_flow": -15395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51505, "ticker_id": 5564, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "61055000", "netIncome": "-32093000", "grossProfit": "270820000", "depreciation": "None", "totalRevenue": "1077878000", "costOfRevenue": "807058000", "interestIncome": "16658000", "incomeBeforeTax": "3430000", "interestExpense": "52370000", "operatingIncome": "72866000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16938000", "reportedCurrency": "USD", "netInterestIncome": "-35712000", "nonInterestIncome": "None", "operatingExpenses": "197954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20718000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "807058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "135472000", "netIncomeFromContinuingOperations": "-13508000" }, "balance": { "goodwill": "None", "inventory": "1519211000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "15534548000", "longTermDebt": "3956876000", "shortTermDebt": "3510839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "31282000", "reportedCurrency": "USD", "retainedEarnings": "1449539000", "totalLiabilities": "11237853000", "otherCurrentAssets": "2277738000", "totalCurrentAssets": "6462768000", "currentLongTermDebt": "3478238000", "longTermInvestments": "307255000", "shortTermInvestments": "None", "currentNetReceivables": "1224709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9071780000", "currentAccountsPayable": "1030796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7806378000", "totalShareholderEquity": "2829820000", "capitalLeaseObligations": "371264000", "otherCurrentLiabilities": "1312897000", "totalCurrentLiabilities": "6070609000", "otherNonCurrentLiabilities": "570983000", "totalNonCurrentLiabilities": "5167244000", "cashAndShortTermInvestments": "1441110000", "commonStockSharesOutstanding": "67817714", "intangibleAssetsExcludingGoodwill": "31282000", "cashAndCashEquivalentsAtCarryingValue": "1441110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13508000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-208658000", "capitalExpenditures": "193263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "337919000", "cashflowFromInvestment": "-133087000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25071791", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1077878000, "cost_of_revenue": 807058000, "gross_profit": 270820000, "research_and_development": 20718000, "selling_general_admin": 135472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72866000, "depreciation_amortisation": null, "ebitda": 61055000, "interest_expense": 52370000, "interest_income": null, "other_non_operating": null, "pretax_income": 3430000, "tax_provision": 16938000, "effective_tax_rate": null, "net_income": -32093000, "net_income_continuing_ops": -13508000, "net_income_to_common": -32093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1441110000, "short_term_investments": null, "net_receivables": 1224709000, "inventory": 1519211000, "other_current_assets": null, "total_current_assets": 6462768000, "net_ppe": null, "goodwill": null, "intangible_assets": 31282000, "goodwill_and_intangibles": 31282000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9071780000, "total_assets": 15534548000, "short_term_debt": 3510839000, "accounts_payable": 1030796000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6070609000, "long_term_debt": 3956876000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5167244000, "total_liabilities": 11237853000, "total_debt": 7467715000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1449539000, "total_equity": 2829820000, "shares_outstanding": 67817714, "operating_cash_flow": -208658000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133087000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 337919000, "free_cash_flow": -15395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "61055000", "netIncome": "-32093000", "grossProfit": "270820000", "depreciation": "None", "totalRevenue": "1077878000", "costOfRevenue": "807058000", "interestIncome": "16658000", "incomeBeforeTax": "3430000", "interestExpense": "52370000", "operatingIncome": "72866000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16938000", "reportedCurrency": "USD", "netInterestIncome": "-35712000", "nonInterestIncome": "None", "operatingExpenses": "197954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20718000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "807058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "135472000", "netIncomeFromContinuingOperations": "-13508000" }, "balance": { "goodwill": "None", "inventory": "1519211000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "15534548000", "longTermDebt": "3956876000", "shortTermDebt": "3510839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "31282000", "reportedCurrency": "USD", "retainedEarnings": "1449539000", "totalLiabilities": "11237853000", "otherCurrentAssets": "2277738000", "totalCurrentAssets": "6462768000", "currentLongTermDebt": "3478238000", "longTermInvestments": "307255000", "shortTermInvestments": "None", "currentNetReceivables": "1224709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9071780000", "currentAccountsPayable": "1030796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7806378000", "totalShareholderEquity": "2829820000", "capitalLeaseObligations": "371264000", "otherCurrentLiabilities": "1312897000", "totalCurrentLiabilities": "6070609000", "otherNonCurrentLiabilities": "570983000", "totalNonCurrentLiabilities": "5167244000", "cashAndShortTermInvestments": "1441110000", "commonStockSharesOutstanding": "67817714", "intangibleAssetsExcludingGoodwill": "31282000", "cashAndCashEquivalentsAtCarryingValue": "1441110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13508000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-208658000", "capitalExpenditures": "193263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "337919000", "cashflowFromInvestment": "-133087000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25071791", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 1217209000, "cost_of_revenue": 1092808000, "gross_profit": 124401000, "ebit": -64061000, "ebitda": -70068000, "pretax_income": -134979000, "tax_provision": -4178000, "net_income": -86338000, "net_income_to_common": -86338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1912123000, "total_current_assets": 5429597000, "total_assets": 15171729000, "short_term_debt": 3508521000, "long_term_debt": 3816545000, "total_debt": 7325066000, "total_liabilities": 10902101000, "total_equity": 2807971000, "shares_outstanding": 67712693, "goodwill_and_intangibles": 31981000 }, "cash_flow": { "operating_cash_flow": -66850508, "capital_expenditure": 329138332, "free_cash_flow": 262287824, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51506, "ticker_id": 5564, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-70068000", "netIncome": "-86338000", "grossProfit": "124401000", "depreciation": "None", "totalRevenue": "1217209000", "costOfRevenue": "1092808000", "interestIncome": "8960000", "incomeBeforeTax": "-134979000", "interestExpense": "48458000", "operatingIncome": "-64061000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4178000", "reportedCurrency": "USD", "netInterestIncome": "-39498000", "nonInterestIncome": "None", "operatingExpenses": "188462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21683000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1092808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "106946000", "netIncomeFromContinuingOperations": "-130801000" }, "balance": { "goodwill": "None", "inventory": "1351410000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "15171729000", "longTermDebt": "3816545000", "shortTermDebt": "3508521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31981000", "reportedCurrency": "USD", "retainedEarnings": "1481632000", "totalLiabilities": "10902101000", "otherCurrentAssets": "837504000", "totalCurrentAssets": "5429597000", "currentLongTermDebt": "3481738000", "longTermInvestments": "289601000", "shortTermInvestments": "None", "currentNetReceivables": "1328560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9742132000", "currentAccountsPayable": "878827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7679574000", "totalShareholderEquity": "2807971000", "capitalLeaseObligations": "381291000", "otherCurrentLiabilities": "1300455000", "totalCurrentLiabilities": "5850389000", "otherNonCurrentLiabilities": "583940000", "totalNonCurrentLiabilities": "5051712000", "cashAndShortTermInvestments": "1912123000", "commonStockSharesOutstanding": "67712693", "intangibleAssetsExcludingGoodwill": "31981000", "cashAndCashEquivalentsAtCarryingValue": "1912123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-66850508", "capitalExpenditures": "329138332", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28584253", "cashflowFromInvestment": "-308553125", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25071791", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1217209000, "cost_of_revenue": 1092808000, "gross_profit": 124401000, "research_and_development": 21683000, "selling_general_admin": 106946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64061000, "depreciation_amortisation": null, "ebitda": -70068000, "interest_expense": 48458000, "interest_income": null, "other_non_operating": null, "pretax_income": -134979000, "tax_provision": -4178000, "effective_tax_rate": null, "net_income": -86338000, "net_income_continuing_ops": -130801000, "net_income_to_common": -86338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1912123000, "short_term_investments": null, "net_receivables": 1328560000, "inventory": 1351410000, "other_current_assets": null, "total_current_assets": 5429597000, "net_ppe": null, "goodwill": null, "intangible_assets": 31981000, "goodwill_and_intangibles": 31981000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9742132000, "total_assets": 15171729000, "short_term_debt": 3508521000, "accounts_payable": 878827000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5850389000, "long_term_debt": 3816545000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5051712000, "total_liabilities": 10902101000, "total_debt": 7325066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1481632000, "total_equity": 2807971000, "shares_outstanding": 67712693, "operating_cash_flow": -66850508, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329138332, "acquisitions": null, "other_investing": null, "investing_cash_flow": -308553125, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28584253, "free_cash_flow": 262287824, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-70068000", "netIncome": "-86338000", "grossProfit": "124401000", "depreciation": "None", "totalRevenue": "1217209000", "costOfRevenue": "1092808000", "interestIncome": "8960000", "incomeBeforeTax": "-134979000", "interestExpense": "48458000", "operatingIncome": "-64061000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4178000", "reportedCurrency": "USD", "netInterestIncome": "-39498000", "nonInterestIncome": "None", "operatingExpenses": "188462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21683000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1092808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "106946000", "netIncomeFromContinuingOperations": "-130801000" }, "balance": { "goodwill": "None", "inventory": "1351410000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "15171729000", "longTermDebt": "3816545000", "shortTermDebt": "3508521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31981000", "reportedCurrency": "USD", "retainedEarnings": "1481632000", "totalLiabilities": "10902101000", "otherCurrentAssets": "837504000", "totalCurrentAssets": "5429597000", "currentLongTermDebt": "3481738000", "longTermInvestments": "289601000", "shortTermInvestments": "None", "currentNetReceivables": "1328560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9742132000", "currentAccountsPayable": "878827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7679574000", "totalShareholderEquity": "2807971000", "capitalLeaseObligations": "381291000", "otherCurrentLiabilities": "1300455000", "totalCurrentLiabilities": "5850389000", "otherNonCurrentLiabilities": "583940000", "totalNonCurrentLiabilities": "5051712000", "cashAndShortTermInvestments": "1912123000", "commonStockSharesOutstanding": "67712693", "intangibleAssetsExcludingGoodwill": "31981000", "cashAndCashEquivalentsAtCarryingValue": "1912123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-66850508", "capitalExpenditures": "329138332", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28584253", "cashflowFromInvestment": "-308553125", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25071791", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 1487402000, "cost_of_revenue": 1231101000, "gross_profit": 256301000, "ebit": 18465000, "ebitda": 36798000, "pretax_income": -13940000, "tax_provision": 7138000, "net_income": 8986000, "net_income_to_common": 8986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1763311000, "total_current_assets": 6385463000, "total_assets": 15157000000, "short_term_debt": 3324894000, "long_term_debt": 3729453000, "total_debt": 7054347000, "total_liabilities": 10797895000, "total_equity": 2868253000, "shares_outstanding": 67620463, "goodwill_and_intangibles": 31987000 }, "cash_flow": { "operating_cash_flow": -112060000, "capital_expenditure": 294453000, "free_cash_flow": 182393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51508, "ticker_id": 5564, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18465000", "ebitda": "36798000", "netIncome": "8986000", "grossProfit": "256301000", "depreciation": "None", "totalRevenue": "1487402000", "costOfRevenue": "1231101000", "interestIncome": "15078000", "incomeBeforeTax": "-13940000", "interestExpense": "44414000", "operatingIncome": "34589000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7138000", "reportedCurrency": "USD", "netInterestIncome": "-29336000", "nonInterestIncome": "None", "operatingExpenses": "221712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19999000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1231101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132785000", "sellingGeneralAndAdministrative": "116539000", "netIncomeFromContinuingOperations": "-21078000" }, "balance": { "goodwill": "None", "inventory": "1244397000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "15157000000", "longTermDebt": "3729453000", "shortTermDebt": "3324894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31987000", "reportedCurrency": "USD", "retainedEarnings": "1567970000", "totalLiabilities": "10797895000", "otherCurrentAssets": "2068698000", "totalCurrentAssets": "6385463000", "currentLongTermDebt": "3299005000", "longTermInvestments": "276083000", "shortTermInvestments": "None", "currentNetReceivables": "1309057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8771537000", "currentAccountsPayable": "1070135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7399011000", "totalShareholderEquity": "2868253000", "capitalLeaseObligations": "370553000", "otherCurrentLiabilities": "1351493000", "totalCurrentLiabilities": "5968174000", "otherNonCurrentLiabilities": "638253000", "totalNonCurrentLiabilities": "4829721000", "cashAndShortTermInvestments": "1763311000", "commonStockSharesOutstanding": "67620463", "intangibleAssetsExcludingGoodwill": "31987000", "cashAndCashEquivalentsAtCarryingValue": "1763311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-112060000", "capitalExpenditures": "294453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "310411000", "cashflowFromInvestment": "-287664000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-271563", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1487402000, "cost_of_revenue": 1231101000, "gross_profit": 256301000, "research_and_development": 19999000, "selling_general_admin": 116539000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18465000, "depreciation_amortisation": 132785000, "ebitda": 36798000, "interest_expense": 44414000, "interest_income": null, "other_non_operating": null, "pretax_income": -13940000, "tax_provision": 7138000, "effective_tax_rate": null, "net_income": 8986000, "net_income_continuing_ops": -21078000, "net_income_to_common": 8986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1763311000, "short_term_investments": null, "net_receivables": 1309057000, "inventory": 1244397000, "other_current_assets": null, "total_current_assets": 6385463000, "net_ppe": null, "goodwill": null, "intangible_assets": 31987000, "goodwill_and_intangibles": 31987000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8771537000, "total_assets": 15157000000, "short_term_debt": 3324894000, "accounts_payable": 1070135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5968174000, "long_term_debt": 3729453000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4829721000, "total_liabilities": 10797895000, "total_debt": 7054347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1567970000, "total_equity": 2868253000, "shares_outstanding": 67620463, "operating_cash_flow": -112060000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 294453000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 310411000, "free_cash_flow": 182393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18465000", "ebitda": "36798000", "netIncome": "8986000", "grossProfit": "256301000", "depreciation": "None", "totalRevenue": "1487402000", "costOfRevenue": "1231101000", "interestIncome": "15078000", "incomeBeforeTax": "-13940000", "interestExpense": "44414000", "operatingIncome": "34589000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7138000", "reportedCurrency": "USD", "netInterestIncome": "-29336000", "nonInterestIncome": "None", "operatingExpenses": "221712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19999000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1231101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132785000", "sellingGeneralAndAdministrative": "116539000", "netIncomeFromContinuingOperations": "-21078000" }, "balance": { "goodwill": "None", "inventory": "1244397000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "15157000000", "longTermDebt": "3729453000", "shortTermDebt": "3324894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31987000", "reportedCurrency": "USD", "retainedEarnings": "1567970000", "totalLiabilities": "10797895000", "otherCurrentAssets": "2068698000", "totalCurrentAssets": "6385463000", "currentLongTermDebt": "3299005000", "longTermInvestments": "276083000", "shortTermInvestments": "None", "currentNetReceivables": "1309057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8771537000", "currentAccountsPayable": "1070135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7399011000", "totalShareholderEquity": "2868253000", "capitalLeaseObligations": "370553000", "otherCurrentLiabilities": "1351493000", "totalCurrentLiabilities": "5968174000", "otherNonCurrentLiabilities": "638253000", "totalNonCurrentLiabilities": "4829721000", "cashAndShortTermInvestments": "1763311000", "commonStockSharesOutstanding": "67620463", "intangibleAssetsExcludingGoodwill": "31987000", "cashAndCashEquivalentsAtCarryingValue": "1763311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-112060000", "capitalExpenditures": "294453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "310411000", "cashflowFromInvestment": "-287664000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-271563", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 1693871000, "cost_of_revenue": 1188841000, "gross_profit": 505030000, "ebit": 125941000, "ebitda": 271718000, "pretax_income": 79081000, "tax_provision": 34311000, "net_income": 7197000, "net_income_to_common": 7197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1856034000, "total_current_assets": 6209613000, "total_assets": 14811931000, "short_term_debt": 2910471000, "long_term_debt": 3893538000, "total_debt": 6804009000, "total_liabilities": 10636071000, "total_equity": 2854801000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 32212000 }, "cash_flow": { "operating_cash_flow": 188556000, "capital_expenditure": 392424000, "free_cash_flow": 580980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51509, "ticker_id": 5564, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125941000", "ebitda": "271718000", "netIncome": "7197000", "grossProfit": "505030000", "depreciation": "None", "totalRevenue": "1693871000", "costOfRevenue": "1188841000", "interestIncome": "9920000", "incomeBeforeTax": "79081000", "interestExpense": "44807000", "operatingIncome": "127433000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "34311000", "reportedCurrency": "USD", "netInterestIncome": "-34887000", "nonInterestIncome": "None", "operatingExpenses": "377597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24719000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1188841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145777000", "sellingGeneralAndAdministrative": "252671000", "netIncomeFromContinuingOperations": "44770000" }, "balance": { "goodwill": "None", "inventory": "1247923000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "14811931000", "longTermDebt": "3893538000", "shortTermDebt": "2910471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32212000", "reportedCurrency": "USD", "retainedEarnings": "1558984000", "totalLiabilities": "10636071000", "otherCurrentAssets": "1778194000", "totalCurrentAssets": "6209613000", "currentLongTermDebt": "2885499000", "longTermInvestments": "262015000", "shortTermInvestments": "None", "currentNetReceivables": "1327462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8602318000", "currentAccountsPayable": "1016152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7125319000", "totalShareholderEquity": "2854801000", "capitalLeaseObligations": "346282000", "otherCurrentLiabilities": "1605715000", "totalCurrentLiabilities": "5675562000", "otherNonCurrentLiabilities": "625871000", "totalNonCurrentLiabilities": "4960509000", "cashAndShortTermInvestments": "1856034000", "commonStockSharesOutstanding": "66963000", "intangibleAssetsExcludingGoodwill": "32212000", "cashAndCashEquivalentsAtCarryingValue": "1856034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44770000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188556000", "capitalExpenditures": "392424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "471055000", "cashflowFromInvestment": "-448306000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1693871000, "cost_of_revenue": 1188841000, "gross_profit": 505030000, "research_and_development": 24719000, "selling_general_admin": 252671000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125941000, "depreciation_amortisation": 145777000, "ebitda": 271718000, "interest_expense": 44807000, "interest_income": null, "other_non_operating": null, "pretax_income": 79081000, "tax_provision": 34311000, "effective_tax_rate": null, "net_income": 7197000, "net_income_continuing_ops": 44770000, "net_income_to_common": 7197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1856034000, "short_term_investments": null, "net_receivables": 1327462000, "inventory": 1247923000, "other_current_assets": null, "total_current_assets": 6209613000, "net_ppe": null, "goodwill": null, "intangible_assets": 32212000, "goodwill_and_intangibles": 32212000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8602318000, "total_assets": 14811931000, "short_term_debt": 2910471000, "accounts_payable": 1016152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5675562000, "long_term_debt": 3893538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4960509000, "total_liabilities": 10636071000, "total_debt": 6804009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1558984000, "total_equity": 2854801000, "shares_outstanding": 66963000, "operating_cash_flow": 188556000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 392424000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -448306000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 471055000, "free_cash_flow": 580980000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125941000", "ebitda": "271718000", "netIncome": "7197000", "grossProfit": "505030000", "depreciation": "None", "totalRevenue": "1693871000", "costOfRevenue": "1188841000", "interestIncome": "9920000", "incomeBeforeTax": "79081000", "interestExpense": "44807000", "operatingIncome": "127433000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "34311000", "reportedCurrency": "USD", "netInterestIncome": "-34887000", "nonInterestIncome": "None", "operatingExpenses": "377597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24719000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1188841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145777000", "sellingGeneralAndAdministrative": "252671000", "netIncomeFromContinuingOperations": "44770000" }, "balance": { "goodwill": "None", "inventory": "1247923000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "14811931000", "longTermDebt": "3893538000", "shortTermDebt": "2910471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32212000", "reportedCurrency": "USD", "retainedEarnings": "1558984000", "totalLiabilities": "10636071000", "otherCurrentAssets": "1778194000", "totalCurrentAssets": "6209613000", "currentLongTermDebt": "2885499000", "longTermInvestments": "262015000", "shortTermInvestments": "None", "currentNetReceivables": "1327462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8602318000", "currentAccountsPayable": "1016152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7125319000", "totalShareholderEquity": "2854801000", "capitalLeaseObligations": "346282000", "otherCurrentLiabilities": "1605715000", "totalCurrentLiabilities": "5675562000", "otherNonCurrentLiabilities": "625871000", "totalNonCurrentLiabilities": "4960509000", "cashAndShortTermInvestments": "1856034000", "commonStockSharesOutstanding": "66963000", "intangibleAssetsExcludingGoodwill": "32212000", "cashAndCashEquivalentsAtCarryingValue": "1856034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44770000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188556000", "capitalExpenditures": "392424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "471055000", "cashflowFromInvestment": "-448306000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 1196625000, "cost_of_revenue": 1056131000, "gross_profit": 140494000, "ebit": -54805000, "ebitda": -55244000, "pretax_income": -99776000, "tax_provision": -23122000, "net_income": -33971000, "net_income_to_common": -33971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1577275000, "total_current_assets": 5990322000, "total_assets": 13895538000, "short_term_debt": 2947450000, "long_term_debt": 3221451000, "total_debt": 6168901000, "total_liabilities": 9824887000, "total_equity": 2769189000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 32903000 }, "cash_flow": { "operating_cash_flow": -264203000, "capital_expenditure": 385087000, "free_cash_flow": 120884000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51510, "ticker_id": 5564, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-55244000", "netIncome": "-33971000", "grossProfit": "140494000", "depreciation": "None", "totalRevenue": "1196625000", "costOfRevenue": "1056131000", "interestIncome": "12096000", "incomeBeforeTax": "-99776000", "interestExpense": "40487000", "operatingIncome": "-54805000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-23122000", "reportedCurrency": "USD", "netInterestIncome": "-28391000", "nonInterestIncome": "None", "operatingExpenses": "195299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1056131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "105651000", "netIncomeFromContinuingOperations": "-76654000" }, "balance": { "goodwill": "None", "inventory": "1498853000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "13895538000", "longTermDebt": "3221451000", "shortTermDebt": "2947450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32903000", "reportedCurrency": "USD", "retainedEarnings": "1551787000", "totalLiabilities": "9824887000", "otherCurrentAssets": "1578349000", "totalCurrentAssets": "5990322000", "currentLongTermDebt": "2923228000", "longTermInvestments": "245668000", "shortTermInvestments": "None", "currentNetReceivables": "1335845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7905216000", "currentAccountsPayable": "1033669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6485777000", "totalShareholderEquity": "2769189000", "capitalLeaseObligations": "341098000", "otherCurrentLiabilities": "1413106000", "totalCurrentLiabilities": "5585610000", "otherNonCurrentLiabilities": "582020000", "totalNonCurrentLiabilities": "4239277000", "cashAndShortTermInvestments": "1577275000", "commonStockSharesOutstanding": "66963000", "intangibleAssetsExcludingGoodwill": "32903000", "cashAndCashEquivalentsAtCarryingValue": "1577275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76654000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-264203000", "capitalExpenditures": "385087000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "544238000", "cashflowFromInvestment": "-468984000", "stockBasedCompensation": "21404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1196625000, "cost_of_revenue": 1056131000, "gross_profit": 140494000, "research_and_development": 24284000, "selling_general_admin": 105651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54805000, "depreciation_amortisation": null, "ebitda": -55244000, "interest_expense": 40487000, "interest_income": null, "other_non_operating": null, "pretax_income": -99776000, "tax_provision": -23122000, "effective_tax_rate": null, "net_income": -33971000, "net_income_continuing_ops": -76654000, "net_income_to_common": -33971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1577275000, "short_term_investments": null, "net_receivables": 1335845000, "inventory": 1498853000, "other_current_assets": null, "total_current_assets": 5990322000, "net_ppe": null, "goodwill": null, "intangible_assets": 32903000, "goodwill_and_intangibles": 32903000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7905216000, "total_assets": 13895538000, "short_term_debt": 2947450000, "accounts_payable": 1033669000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5585610000, "long_term_debt": 3221451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4239277000, "total_liabilities": 9824887000, "total_debt": 6168901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1551787000, "total_equity": 2769189000, "shares_outstanding": 66963000, "operating_cash_flow": -264203000, "stock_based_compensation": 21404000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 385087000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -468984000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 544238000, "free_cash_flow": 120884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-55244000", "netIncome": "-33971000", "grossProfit": "140494000", "depreciation": "None", "totalRevenue": "1196625000", "costOfRevenue": "1056131000", "interestIncome": "12096000", "incomeBeforeTax": "-99776000", "interestExpense": "40487000", "operatingIncome": "-54805000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-23122000", "reportedCurrency": "USD", "netInterestIncome": "-28391000", "nonInterestIncome": "None", "operatingExpenses": "195299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1056131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "105651000", "netIncomeFromContinuingOperations": "-76654000" }, "balance": { "goodwill": "None", "inventory": "1498853000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "13895538000", "longTermDebt": "3221451000", "shortTermDebt": "2947450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32903000", "reportedCurrency": "USD", "retainedEarnings": "1551787000", "totalLiabilities": "9824887000", "otherCurrentAssets": "1578349000", "totalCurrentAssets": "5990322000", "currentLongTermDebt": "2923228000", "longTermInvestments": "245668000", "shortTermInvestments": "None", "currentNetReceivables": "1335845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7905216000", "currentAccountsPayable": "1033669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6485777000", "totalShareholderEquity": "2769189000", "capitalLeaseObligations": "341098000", "otherCurrentLiabilities": "1413106000", "totalCurrentLiabilities": "5585610000", "otherNonCurrentLiabilities": "582020000", "totalNonCurrentLiabilities": "4239277000", "cashAndShortTermInvestments": "1577275000", "commonStockSharesOutstanding": "66963000", "intangibleAssetsExcludingGoodwill": "32903000", "cashAndCashEquivalentsAtCarryingValue": "1577275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76654000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-264203000", "capitalExpenditures": "385087000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "544238000", "cashflowFromInvestment": "-468984000", "stockBasedCompensation": "21404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208336000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 1521241000, "cost_of_revenue": 1304205000, "gross_profit": 217036000, "ebit": -164722000, "ebitda": -111836000, "pretax_income": -147231000, "tax_provision": -11707000, "net_income": 33903000, "net_income_to_common": 33903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2252874000, "total_current_assets": 5522701000, "total_assets": 13511550000, "short_term_debt": 3007480000, "long_term_debt": 2878085000, "total_debt": 5885565000, "total_liabilities": 9361747000, "total_equity": 2815500000, "shares_outstanding": 73363174, "goodwill_and_intangibles": 31026000 }, "cash_flow": { "operating_cash_flow": 69018878, "capital_expenditure": 535294338, "free_cash_flow": 604313216, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51511, "ticker_id": 5564, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-111836000", "netIncome": "33903000", "grossProfit": "217036000", "depreciation": "None", "totalRevenue": "1521241000", "costOfRevenue": "1304205000", "interestIncome": "26301000", "incomeBeforeTax": "-147231000", "interestExpense": "35395000", "operatingIncome": "-164722000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11707000", "reportedCurrency": "USD", "netInterestIncome": "-9094000", "nonInterestIncome": "None", "operatingExpenses": "381758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30476000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1304205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "351282000", "netIncomeFromContinuingOperations": "-135439000" }, "balance": { "goodwill": "None", "inventory": "1331035000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "13511550000", "longTermDebt": "2878085000", "shortTermDebt": "3007480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "31026000", "reportedCurrency": "USD", "retainedEarnings": "1585758000", "totalLiabilities": "9361747000", "otherCurrentAssets": "450660000", "totalCurrentAssets": "5522701000", "currentLongTermDebt": "2739735000", "longTermInvestments": "232980000", "shortTermInvestments": "None", "currentNetReceivables": "1488132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7988848999", "currentAccountsPayable": "1062874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5910996000", "totalShareholderEquity": "2815500000", "capitalLeaseObligations": "293176000", "otherCurrentLiabilities": "1390148000", "totalCurrentLiabilities": "5665328000", "otherNonCurrentLiabilities": "588071000", "totalNonCurrentLiabilities": "3696418999", "cashAndShortTermInvestments": "2252874000", "commonStockSharesOutstanding": "73363174", "intangibleAssetsExcludingGoodwill": "31026000", "cashAndCashEquivalentsAtCarryingValue": "2252874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33903000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69018878", "capitalExpenditures": "535294338", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95253422", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1693409", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1521241000, "cost_of_revenue": 1304205000, "gross_profit": 217036000, "research_and_development": 30476000, "selling_general_admin": 351282000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -164722000, "depreciation_amortisation": null, "ebitda": -111836000, "interest_expense": 35395000, "interest_income": null, "other_non_operating": null, "pretax_income": -147231000, "tax_provision": -11707000, "effective_tax_rate": null, "net_income": 33903000, "net_income_continuing_ops": -135439000, "net_income_to_common": 33903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2252874000, "short_term_investments": null, "net_receivables": 1488132000, "inventory": 1331035000, "other_current_assets": null, "total_current_assets": 5522701000, "net_ppe": null, "goodwill": null, "intangible_assets": 31026000, "goodwill_and_intangibles": 31026000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7988848999, "total_assets": 13511550000, "short_term_debt": 3007480000, "accounts_payable": 1062874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5665328000, "long_term_debt": 2878085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3696418999, "total_liabilities": 9361747000, "total_debt": 5885565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1585758000, "total_equity": 2815500000, "shares_outstanding": 73363174, "operating_cash_flow": 69018878, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 535294338, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95253422, "free_cash_flow": 604313216, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-111836000", "netIncome": "33903000", "grossProfit": "217036000", "depreciation": "None", "totalRevenue": "1521241000", "costOfRevenue": "1304205000", "interestIncome": "26301000", "incomeBeforeTax": "-147231000", "interestExpense": "35395000", "operatingIncome": "-164722000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11707000", "reportedCurrency": "USD", "netInterestIncome": "-9094000", "nonInterestIncome": "None", "operatingExpenses": "381758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30476000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1304205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "351282000", "netIncomeFromContinuingOperations": "-135439000" }, "balance": { "goodwill": "None", "inventory": "1331035000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "13511550000", "longTermDebt": "2878085000", "shortTermDebt": "3007480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "31026000", "reportedCurrency": "USD", "retainedEarnings": "1585758000", "totalLiabilities": "9361747000", "otherCurrentAssets": "450660000", "totalCurrentAssets": "5522701000", "currentLongTermDebt": "2739735000", "longTermInvestments": "232980000", "shortTermInvestments": "None", "currentNetReceivables": "1488132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7988848999", "currentAccountsPayable": "1062874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5910996000", "totalShareholderEquity": "2815500000", "capitalLeaseObligations": "293176000", "otherCurrentLiabilities": "1390148000", "totalCurrentLiabilities": "5665328000", "otherNonCurrentLiabilities": "588071000", "totalNonCurrentLiabilities": "3696418999", "cashAndShortTermInvestments": "2252874000", "commonStockSharesOutstanding": "73363174", "intangibleAssetsExcludingGoodwill": "31026000", "cashAndCashEquivalentsAtCarryingValue": "2252874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33903000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69018878", "capitalExpenditures": "535294338", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95253422", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1693409", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 1507624000, "cost_of_revenue": 1260188000, "gross_profit": 247436000, "ebit": 294000, "ebitda": 13736000, "pretax_income": -25899000, "tax_provision": -19829000, "net_income": -14026000, "net_income_to_common": -14026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2168777000, "total_current_assets": 6387212000, "total_assets": 13779988000, "short_term_debt": 3133885000, "long_term_debt": 2633059000, "total_debt": 5766944000, "total_liabilities": 9747526000, "total_equity": 2872961000, "shares_outstanding": 66933000, "goodwill_and_intangibles": 33286000 }, "cash_flow": { "operating_cash_flow": -230965000, "capital_expenditure": 484584000, "free_cash_flow": 253619000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51513, "ticker_id": 5564, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "294000", "ebitda": "13736000", "netIncome": "-14026000", "grossProfit": "247436000", "depreciation": "None", "totalRevenue": "1507624000", "costOfRevenue": "1260188000", "interestIncome": "13745000", "incomeBeforeTax": "-25899000", "interestExpense": "34184000", "operatingIncome": "294000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-19829000", "reportedCurrency": "USD", "netInterestIncome": "-20439000", "nonInterestIncome": "None", "operatingExpenses": "247142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30459000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1260188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13442000", "sellingGeneralAndAdministrative": "99989000", "netIncomeFromContinuingOperations": "-6070000" }, "balance": { "goodwill": "None", "inventory": "1263919000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "13779988000", "longTermDebt": "2633059000", "shortTermDebt": "3133885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "33286000", "reportedCurrency": "USD", "retainedEarnings": "1551855000", "totalLiabilities": "9747526000", "otherCurrentAssets": "1838452000", "totalCurrentAssets": "6387212000", "currentLongTermDebt": "3110509000", "longTermInvestments": "242372000", "shortTermInvestments": "None", "currentNetReceivables": "1116064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7392776000", "currentAccountsPayable": "957636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5972629000", "totalShareholderEquity": "2872961000", "capitalLeaseObligations": "229061000", "otherCurrentLiabilities": "1674697000", "totalCurrentLiabilities": "6018150000", "otherNonCurrentLiabilities": "615729000", "totalNonCurrentLiabilities": "3729376000", "cashAndShortTermInvestments": "2168777000", "commonStockSharesOutstanding": "66933000", "intangibleAssetsExcludingGoodwill": "33286000", "cashAndCashEquivalentsAtCarryingValue": "2168777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-230965000", "capitalExpenditures": "484584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1271293000", "cashflowFromInvestment": "-496708000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1507624000, "cost_of_revenue": 1260188000, "gross_profit": 247436000, "research_and_development": 30459000, "selling_general_admin": 99989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 294000, "depreciation_amortisation": 13442000, "ebitda": 13736000, "interest_expense": 34184000, "interest_income": null, "other_non_operating": null, "pretax_income": -25899000, "tax_provision": -19829000, "effective_tax_rate": null, "net_income": -14026000, "net_income_continuing_ops": -6070000, "net_income_to_common": -14026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2168777000, "short_term_investments": null, "net_receivables": 1116064000, "inventory": 1263919000, "other_current_assets": null, "total_current_assets": 6387212000, "net_ppe": null, "goodwill": null, "intangible_assets": 33286000, "goodwill_and_intangibles": 33286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7392776000, "total_assets": 13779988000, "short_term_debt": 3133885000, "accounts_payable": 957636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6018150000, "long_term_debt": 2633059000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3729376000, "total_liabilities": 9747526000, "total_debt": 5766944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1551855000, "total_equity": 2872961000, "shares_outstanding": 66933000, "operating_cash_flow": -230965000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 484584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -496708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1271293000, "free_cash_flow": 253619000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "294000", "ebitda": "13736000", "netIncome": "-14026000", "grossProfit": "247436000", "depreciation": "None", "totalRevenue": "1507624000", "costOfRevenue": "1260188000", "interestIncome": "13745000", "incomeBeforeTax": "-25899000", "interestExpense": "34184000", "operatingIncome": "294000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-19829000", "reportedCurrency": "USD", "netInterestIncome": "-20439000", "nonInterestIncome": "None", "operatingExpenses": "247142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30459000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1260188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13442000", "sellingGeneralAndAdministrative": "99989000", "netIncomeFromContinuingOperations": "-6070000" }, "balance": { "goodwill": "None", "inventory": "1263919000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "13779988000", "longTermDebt": "2633059000", "shortTermDebt": "3133885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "33286000", "reportedCurrency": "USD", "retainedEarnings": "1551855000", "totalLiabilities": "9747526000", "otherCurrentAssets": "1838452000", "totalCurrentAssets": "6387212000", "currentLongTermDebt": "3110509000", "longTermInvestments": "242372000", "shortTermInvestments": "None", "currentNetReceivables": "1116064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7392776000", "currentAccountsPayable": "957636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5972629000", "totalShareholderEquity": "2872961000", "capitalLeaseObligations": "229061000", "otherCurrentLiabilities": "1674697000", "totalCurrentLiabilities": "6018150000", "otherNonCurrentLiabilities": "615729000", "totalNonCurrentLiabilities": "3729376000", "cashAndShortTermInvestments": "2168777000", "commonStockSharesOutstanding": "66933000", "intangibleAssetsExcludingGoodwill": "33286000", "cashAndCashEquivalentsAtCarryingValue": "2168777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-230965000", "capitalExpenditures": "484584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1271293000", "cashflowFromInvestment": "-496708000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 1635433000, "cost_of_revenue": 1353339000, "gross_profit": 282094000, "ebit": 73504000, "ebitda": 195504000, "pretax_income": 40482000, "tax_provision": 5283000, "net_income": 3822000, "net_income_to_common": 3822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2182264000, "total_current_assets": 5224374000, "total_assets": 12136937000, "short_term_debt": 2819520000, "long_term_debt": 1998789000, "total_debt": 4818309000, "total_liabilities": 8277035000, "total_equity": 2656432000, "shares_outstanding": 66985000, "goodwill_and_intangibles": 33923000 }, "cash_flow": { "operating_cash_flow": -429338000, "capital_expenditure": 401184000, "free_cash_flow": -28154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51514, "ticker_id": 5564, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73504000", "ebitda": "195504000", "netIncome": "3822000", "grossProfit": "282094000", "depreciation": "None", "totalRevenue": "1635433000", "costOfRevenue": "1353339000", "interestIncome": "14122000", "incomeBeforeTax": "40482000", "interestExpense": "33022000", "operatingIncome": "47650000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5283000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "234444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25578000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1353339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122000000", "sellingGeneralAndAdministrative": "100911000", "netIncomeFromContinuingOperations": "27424000" }, "balance": { "goodwill": "None", "inventory": "1204986000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "12136937000", "longTermDebt": "1998789000", "shortTermDebt": "2819520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "33923000", "reportedCurrency": "USD", "retainedEarnings": "1565881000", "totalLiabilities": "8277035000", "otherCurrentAssets": "446454000", "totalCurrentAssets": "5224374000", "currentLongTermDebt": "2801514000", "longTermInvestments": "227703000", "shortTermInvestments": "None", "currentNetReceivables": "1390670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6912563000", "currentAccountsPayable": "842105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4931640000", "totalShareholderEquity": "2656432000", "capitalLeaseObligations": "131337000", "otherCurrentLiabilities": "1643214000", "totalCurrentLiabilities": "5578890000", "otherNonCurrentLiabilities": "497401000", "totalNonCurrentLiabilities": "2698145000", "cashAndShortTermInvestments": "2182264000", "commonStockSharesOutstanding": "66985000", "intangibleAssetsExcludingGoodwill": "33923000", "cashAndCashEquivalentsAtCarryingValue": "2182264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3822000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-429338000", "capitalExpenditures": "401184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184249000", "cashflowFromInvestment": "-395612000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1635433000, "cost_of_revenue": 1353339000, "gross_profit": 282094000, "research_and_development": 25578000, "selling_general_admin": 100911000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73504000, "depreciation_amortisation": 122000000, "ebitda": 195504000, "interest_expense": 33022000, "interest_income": null, "other_non_operating": null, "pretax_income": 40482000, "tax_provision": 5283000, "effective_tax_rate": null, "net_income": 3822000, "net_income_continuing_ops": 27424000, "net_income_to_common": 3822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2182264000, "short_term_investments": null, "net_receivables": 1390670000, "inventory": 1204986000, "other_current_assets": null, "total_current_assets": 5224374000, "net_ppe": null, "goodwill": null, "intangible_assets": 33923000, "goodwill_and_intangibles": 33923000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6912563000, "total_assets": 12136937000, "short_term_debt": 2819520000, "accounts_payable": 842105000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5578890000, "long_term_debt": 1998789000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2698145000, "total_liabilities": 8277035000, "total_debt": 4818309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1565881000, "total_equity": 2656432000, "shares_outstanding": 66985000, "operating_cash_flow": -429338000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 401184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -395612000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 184249000, "free_cash_flow": -28154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73504000", "ebitda": "195504000", "netIncome": "3822000", "grossProfit": "282094000", "depreciation": "None", "totalRevenue": "1635433000", "costOfRevenue": "1353339000", "interestIncome": "14122000", "incomeBeforeTax": "40482000", "interestExpense": "33022000", "operatingIncome": "47650000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5283000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "234444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25578000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1353339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122000000", "sellingGeneralAndAdministrative": "100911000", "netIncomeFromContinuingOperations": "27424000" }, "balance": { "goodwill": "None", "inventory": "1204986000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "12136937000", "longTermDebt": "1998789000", "shortTermDebt": "2819520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "33923000", "reportedCurrency": "USD", "retainedEarnings": "1565881000", "totalLiabilities": "8277035000", "otherCurrentAssets": "446454000", "totalCurrentAssets": "5224374000", "currentLongTermDebt": "2801514000", "longTermInvestments": "227703000", "shortTermInvestments": "None", "currentNetReceivables": "1390670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6912563000", "currentAccountsPayable": "842105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4931640000", "totalShareholderEquity": "2656432000", "capitalLeaseObligations": "131337000", "otherCurrentLiabilities": "1643214000", "totalCurrentLiabilities": "5578890000", "otherNonCurrentLiabilities": "497401000", "totalNonCurrentLiabilities": "2698145000", "cashAndShortTermInvestments": "2182264000", "commonStockSharesOutstanding": "66985000", "intangibleAssetsExcludingGoodwill": "33923000", "cashAndCashEquivalentsAtCarryingValue": "2182264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3822000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-429338000", "capitalExpenditures": "401184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184249000", "cashflowFromInvestment": "-395612000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 1329111000, "cost_of_revenue": 1076358000, "gross_profit": 252753000, "ebit": 79762000, "ebitda": 189762000, "pretax_income": 45900000, "tax_provision": 9677000, "net_income": 12352000, "net_income_to_common": 12352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2889637000, "total_current_assets": 5899753000, "total_assets": 12366770000, "short_term_debt": 3095452000, "long_term_debt": 1968758000, "total_debt": 5064210000, "total_liabilities": 8675354000, "total_equity": 2530038000, "shares_outstanding": 66642725, "goodwill_and_intangibles": 35390000 }, "cash_flow": { "operating_cash_flow": -291487000, "capital_expenditure": 439802999, "free_cash_flow": 148315999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51515, "ticker_id": 5564, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79762000", "ebitda": "189762000", "netIncome": "12352000", "grossProfit": "252753000", "depreciation": "None", "totalRevenue": "1329111000", "costOfRevenue": "1076358000", "interestIncome": "34302000", "incomeBeforeTax": "45900000", "interestExpense": "34867000", "operatingIncome": "35369000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9677000", "reportedCurrency": "USD", "netInterestIncome": "-565000", "nonInterestIncome": "None", "operatingExpenses": "217384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34279000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1076358000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110000000", "sellingGeneralAndAdministrative": "94693000", "netIncomeFromContinuingOperations": "36223000" }, "balance": { "goodwill": "None", "inventory": "1623543000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "12366770000", "longTermDebt": "1968758000", "shortTermDebt": "3095452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "35390000", "reportedCurrency": "USD", "retainedEarnings": "1562059000", "totalLiabilities": "8675354000", "otherCurrentAssets": "247755000", "totalCurrentAssets": "5899753000", "currentLongTermDebt": "3075955000", "longTermInvestments": "237521000", "shortTermInvestments": "19324000", "currentNetReceivables": "1138818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6467017000", "currentAccountsPayable": "818189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5175816000", "totalShareholderEquity": "2530038000", "capitalLeaseObligations": "131103000", "otherCurrentLiabilities": "1762524000", "totalCurrentLiabilities": "6038488000", "otherNonCurrentLiabilities": "473865000", "totalNonCurrentLiabilities": "2636865999", "cashAndShortTermInvestments": "2889637000", "commonStockSharesOutstanding": "66642725", "intangibleAssetsExcludingGoodwill": "35390000", "cashAndCashEquivalentsAtCarryingValue": "2889637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "237682000", "operatingCashflow": "-291487000", "capitalExpenditures": "439802999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "723412000", "cashflowFromInvestment": "-432971000", "stockBasedCompensation": "55335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70364385", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1329111000, "cost_of_revenue": 1076358000, "gross_profit": 252753000, "research_and_development": 34279000, "selling_general_admin": 94693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79762000, "depreciation_amortisation": 110000000, "ebitda": 189762000, "interest_expense": 34867000, "interest_income": null, "other_non_operating": null, "pretax_income": 45900000, "tax_provision": 9677000, "effective_tax_rate": null, "net_income": 12352000, "net_income_continuing_ops": 36223000, "net_income_to_common": 12352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2889637000, "short_term_investments": 19324000, "net_receivables": 1138818000, "inventory": 1623543000, "other_current_assets": null, "total_current_assets": 5899753000, "net_ppe": null, "goodwill": null, "intangible_assets": 35390000, "goodwill_and_intangibles": 35390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6467017000, "total_assets": 12366770000, "short_term_debt": 3095452000, "accounts_payable": 818189000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6038488000, "long_term_debt": 1968758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2636865999, "total_liabilities": 8675354000, "total_debt": 5064210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1562059000, "total_equity": 2530038000, "shares_outstanding": 66642725, "operating_cash_flow": -291487000, "stock_based_compensation": 55335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 439802999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -432971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 723412000, "free_cash_flow": 148315999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79762000", "ebitda": "189762000", "netIncome": "12352000", "grossProfit": "252753000", "depreciation": "None", "totalRevenue": "1329111000", "costOfRevenue": "1076358000", "interestIncome": "34302000", "incomeBeforeTax": "45900000", "interestExpense": "34867000", "operatingIncome": "35369000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9677000", "reportedCurrency": "USD", "netInterestIncome": "-565000", "nonInterestIncome": "None", "operatingExpenses": "217384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34279000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1076358000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110000000", "sellingGeneralAndAdministrative": "94693000", "netIncomeFromContinuingOperations": "36223000" }, "balance": { "goodwill": "None", "inventory": "1623543000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "12366770000", "longTermDebt": "1968758000", "shortTermDebt": "3095452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "35390000", "reportedCurrency": "USD", "retainedEarnings": "1562059000", "totalLiabilities": "8675354000", "otherCurrentAssets": "247755000", "totalCurrentAssets": "5899753000", "currentLongTermDebt": "3075955000", "longTermInvestments": "237521000", "shortTermInvestments": "19324000", "currentNetReceivables": "1138818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6467017000", "currentAccountsPayable": "818189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5175816000", "totalShareholderEquity": "2530038000", "capitalLeaseObligations": "131103000", "otherCurrentLiabilities": "1762524000", "totalCurrentLiabilities": "6038488000", "otherNonCurrentLiabilities": "473865000", "totalNonCurrentLiabilities": "2636865999", "cashAndShortTermInvestments": "2889637000", "commonStockSharesOutstanding": "66642725", "intangibleAssetsExcludingGoodwill": "35390000", "cashAndCashEquivalentsAtCarryingValue": "2889637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "237682000", "operatingCashflow": "-291487000", "capitalExpenditures": "439802999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "723412000", "cashflowFromInvestment": "-432971000", "stockBasedCompensation": "55335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70364385", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110000000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 1702037000, "cost_of_revenue": 1488633000, "gross_profit": 213404000, "ebit": 18193000, "ebitda": 428729000, "pretax_income": -15054000, "tax_provision": -4650000, "net_income": -1386000, "net_income_to_common": -1386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2938622000, "total_current_assets": 5814660000, "total_assets": 11895760000, "short_term_debt": 2703687000, "long_term_debt": 1654998000, "total_debt": 4358685000, "total_liabilities": 8190516000, "total_equity": 2559243000, "shares_outstanding": 66035331, "goodwill_and_intangibles": 19727000 }, "cash_flow": { "operating_cash_flow": 772477293, "capital_expenditure": 514554603, "free_cash_flow": 1287031896, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51516, "ticker_id": 5564, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18193000", "ebitda": "428729000", "netIncome": "-1386000", "grossProfit": "213404000", "depreciation": "None", "totalRevenue": "1702037000", "costOfRevenue": "1488633000", "interestIncome": "15632000", "incomeBeforeTax": "-15054000", "interestExpense": "33247000", "operatingIncome": "-20182000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4650000", "reportedCurrency": "USD", "netInterestIncome": "-17615000", "nonInterestIncome": "None", "operatingExpenses": "233586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31503000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1488633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410536000", "sellingGeneralAndAdministrative": "108236000", "netIncomeFromContinuingOperations": "-3200000" }, "balance": { "goodwill": "None", "inventory": "1373459000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "11895760000", "longTermDebt": "1654998000", "shortTermDebt": "2703687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19727000", "reportedCurrency": "USD", "retainedEarnings": "1549707000", "totalLiabilities": "8190516000", "otherCurrentAssets": "292882000", "totalCurrentAssets": "5814660000", "currentLongTermDebt": "2683483000", "longTermInvestments": "236928000", "shortTermInvestments": "19324000", "currentNetReceivables": "1209697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6081100000", "currentAccountsPayable": "813677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4475531000", "totalShareholderEquity": "2559243000", "capitalLeaseObligations": "137050000", "otherCurrentLiabilities": "1954719000", "totalCurrentLiabilities": "5864391000", "otherNonCurrentLiabilities": "471453000", "totalNonCurrentLiabilities": "2326125000", "cashAndShortTermInvestments": "2938622000", "commonStockSharesOutstanding": "66035331", "intangibleAssetsExcludingGoodwill": "19727000", "cashAndCashEquivalentsAtCarryingValue": "2938622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1386000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "237682000", "operatingCashflow": "772477293", "capitalExpenditures": "514554603", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343360982", "cashflowFromInvestment": "-499331099", "stockBasedCompensation": "55335000", "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": "137672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1702037000, "cost_of_revenue": 1488633000, "gross_profit": 213404000, "research_and_development": 31503000, "selling_general_admin": 108236000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18193000, "depreciation_amortisation": 410536000, "ebitda": 428729000, "interest_expense": 33247000, "interest_income": null, "other_non_operating": null, "pretax_income": -15054000, "tax_provision": -4650000, "effective_tax_rate": null, "net_income": -1386000, "net_income_continuing_ops": -3200000, "net_income_to_common": -1386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2938622000, "short_term_investments": 19324000, "net_receivables": 1209697000, "inventory": 1373459000, "other_current_assets": null, "total_current_assets": 5814660000, "net_ppe": null, "goodwill": null, "intangible_assets": 19727000, "goodwill_and_intangibles": 19727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6081100000, "total_assets": 11895760000, "short_term_debt": 2703687000, "accounts_payable": 813677000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5864391000, "long_term_debt": 1654998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2326125000, "total_liabilities": 8190516000, "total_debt": 4358685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1549707000, "total_equity": 2559243000, "shares_outstanding": 66035331, "operating_cash_flow": 772477293, "stock_based_compensation": 55335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 514554603, "acquisitions": null, "other_investing": null, "investing_cash_flow": -499331099, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -343360982, "free_cash_flow": 1287031896, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18193000", "ebitda": "428729000", "netIncome": "-1386000", "grossProfit": "213404000", "depreciation": "None", "totalRevenue": "1702037000", "costOfRevenue": "1488633000", "interestIncome": "15632000", "incomeBeforeTax": "-15054000", "interestExpense": "33247000", "operatingIncome": "-20182000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4650000", "reportedCurrency": "USD", "netInterestIncome": "-17615000", "nonInterestIncome": "None", "operatingExpenses": "233586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31503000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1488633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410536000", "sellingGeneralAndAdministrative": "108236000", "netIncomeFromContinuingOperations": "-3200000" }, "balance": { "goodwill": "None", "inventory": "1373459000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "11895760000", "longTermDebt": "1654998000", "shortTermDebt": "2703687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19727000", "reportedCurrency": "USD", "retainedEarnings": "1549707000", "totalLiabilities": "8190516000", "otherCurrentAssets": "292882000", "totalCurrentAssets": "5814660000", "currentLongTermDebt": "2683483000", "longTermInvestments": "236928000", "shortTermInvestments": "19324000", "currentNetReceivables": "1209697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6081100000", "currentAccountsPayable": "813677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4475531000", "totalShareholderEquity": "2559243000", "capitalLeaseObligations": "137050000", "otherCurrentLiabilities": "1954719000", "totalCurrentLiabilities": "5864391000", "otherNonCurrentLiabilities": "471453000", "totalNonCurrentLiabilities": "2326125000", "cashAndShortTermInvestments": "2938622000", "commonStockSharesOutstanding": "66035331", "intangibleAssetsExcludingGoodwill": "19727000", "cashAndCashEquivalentsAtCarryingValue": "2938622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1386000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "237682000", "operatingCashflow": "772477293", "capitalExpenditures": "514554603", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343360982", "cashflowFromInvestment": "-499331099", "stockBasedCompensation": "55335000", "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": "137672000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 1846285000, "cost_of_revenue": 1538281000, "gross_profit": 308004000, "ebit": 86459000, "ebitda": 86459000, "pretax_income": 51886000, "tax_provision": -10583000, "net_income": 21891000, "net_income_to_common": 21891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1921067000, "total_current_assets": 6630777000, "total_assets": 11400230000, "short_term_debt": 2989909000, "long_term_debt": 1453452000, "total_debt": 4443361000, "total_liabilities": 7778814000, "total_equity": 2494002000, "shares_outstanding": 72934082, "goodwill_and_intangibles": 13828000 }, "cash_flow": { "operating_cash_flow": 157887000, "capital_expenditure": 384805000, "free_cash_flow": 542692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51518, "ticker_id": 5564, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86459000", "ebitda": "86459000", "netIncome": "21891000", "grossProfit": "308004000", "depreciation": "None", "totalRevenue": "1846285000", "costOfRevenue": "1538281000", "interestIncome": "18577000", "incomeBeforeTax": "51886000", "interestExpense": "29949000", "operatingIncome": "83016000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10583000", "reportedCurrency": "USD", "netInterestIncome": "-11372000", "nonInterestIncome": "None", "operatingExpenses": "224988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28897000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1538281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "114033000", "netIncomeFromContinuingOperations": "62469000" }, "balance": { "goodwill": "None", "inventory": "1432372000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "11400230000", "longTermDebt": "1453452000", "shortTermDebt": "2989909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "13828000", "reportedCurrency": "USD", "retainedEarnings": "1551093000", "totalLiabilities": "7778814000", "otherCurrentAssets": "1977369000", "totalCurrentAssets": "6630777000", "currentLongTermDebt": "2975134000", "longTermInvestments": "177947000", "shortTermInvestments": "19324000", "currentNetReceivables": "1299969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4769453000", "currentAccountsPayable": "918818000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3460164000", "shortLongTermDebtTotal": "4534943000", "totalShareholderEquity": "2494002000", "capitalLeaseObligations": "106357000", "otherCurrentLiabilities": "1456507000", "totalCurrentLiabilities": "5712618000", "otherNonCurrentLiabilities": "453537000", "totalNonCurrentLiabilities": "2066196000", "cashAndShortTermInvestments": "1921067000", "commonStockSharesOutstanding": "72934082", "intangibleAssetsExcludingGoodwill": "13828000", "cashAndCashEquivalentsAtCarryingValue": "1921067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62469000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "237682000", "operatingCashflow": "157887000", "capitalExpenditures": "384805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99726000", "cashflowFromInvestment": "-484740000", "stockBasedCompensation": "55335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1846285000, "cost_of_revenue": 1538281000, "gross_profit": 308004000, "research_and_development": 28897000, "selling_general_admin": 114033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86459000, "depreciation_amortisation": 76000000, "ebitda": 86459000, "interest_expense": 29949000, "interest_income": null, "other_non_operating": null, "pretax_income": 51886000, "tax_provision": -10583000, "effective_tax_rate": null, "net_income": 21891000, "net_income_continuing_ops": 62469000, "net_income_to_common": 21891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1921067000, "short_term_investments": 19324000, "net_receivables": 1299969000, "inventory": 1432372000, "other_current_assets": null, "total_current_assets": 6630777000, "net_ppe": null, "goodwill": null, "intangible_assets": 13828000, "goodwill_and_intangibles": 13828000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4769453000, "total_assets": 11400230000, "short_term_debt": 2989909000, "accounts_payable": 918818000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5712618000, "long_term_debt": 1453452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2066196000, "total_liabilities": 7778814000, "total_debt": 4443361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1551093000, "total_equity": 2494002000, "shares_outstanding": 72934082, "operating_cash_flow": 157887000, "stock_based_compensation": 55335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 384805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -484740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99726000, "free_cash_flow": 542692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86459000", "ebitda": "86459000", "netIncome": "21891000", "grossProfit": "308004000", "depreciation": "None", "totalRevenue": "1846285000", "costOfRevenue": "1538281000", "interestIncome": "18577000", "incomeBeforeTax": "51886000", "interestExpense": "29949000", "operatingIncome": "83016000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10583000", "reportedCurrency": "USD", "netInterestIncome": "-11372000", "nonInterestIncome": "None", "operatingExpenses": "224988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28897000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1538281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "114033000", "netIncomeFromContinuingOperations": "62469000" }, "balance": { "goodwill": "None", "inventory": "1432372000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "11400230000", "longTermDebt": "1453452000", "shortTermDebt": "2989909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "13828000", "reportedCurrency": "USD", "retainedEarnings": "1551093000", "totalLiabilities": "7778814000", "otherCurrentAssets": "1977369000", "totalCurrentAssets": "6630777000", "currentLongTermDebt": "2975134000", "longTermInvestments": "177947000", "shortTermInvestments": "19324000", "currentNetReceivables": "1299969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4769453000", "currentAccountsPayable": "918818000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3460164000", "shortLongTermDebtTotal": "4534943000", "totalShareholderEquity": "2494002000", "capitalLeaseObligations": "106357000", "otherCurrentLiabilities": "1456507000", "totalCurrentLiabilities": "5712618000", "otherNonCurrentLiabilities": "453537000", "totalNonCurrentLiabilities": "2066196000", "cashAndShortTermInvestments": "1921067000", "commonStockSharesOutstanding": "72934082", "intangibleAssetsExcludingGoodwill": "13828000", "cashAndCashEquivalentsAtCarryingValue": "1921067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62469000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "237682000", "operatingCashflow": "157887000", "capitalExpenditures": "384805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99726000", "cashflowFromInvestment": "-484740000", "stockBasedCompensation": "55335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "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": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "income_statement": { "revenue": 2364023000, "cost_of_revenue": 1923449000, "gross_profit": 440574000, "ebit": 269291000, "ebitda": 269291000, "pretax_income": 243555000, "tax_provision": 46019000, "net_income": 169970000, "net_income_to_common": 169970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2011425000, "total_current_assets": 7317033000, "total_assets": 11198650000, "short_term_debt": 3613363000, "long_term_debt": 1240849000, "total_debt": 4854212000, "total_liabilities": 7757376000, "total_equity": 2447520000, "shares_outstanding": 71689925, "goodwill_and_intangibles": 13942000 }, "cash_flow": { "operating_cash_flow": 289559000, "capital_expenditure": 319394000, "free_cash_flow": 608953000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 51519, "ticker_id": 5564, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:20:28.711903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269291000", "ebitda": "269291000", "netIncome": "169970000", "grossProfit": "440574000", "depreciation": "None", "totalRevenue": "2364023000", "costOfRevenue": "1923449000", "interestIncome": "9456000", "incomeBeforeTax": "243555000", "interestExpense": "30455000", "operatingIncome": "224123000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "46019000", "reportedCurrency": "USD", "netInterestIncome": "-20999000", "nonInterestIncome": "None", "operatingExpenses": "216451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23137000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1923449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "139571000", "netIncomeFromContinuingOperations": "197536000" }, "balance": { "goodwill": "None", "inventory": "1532149000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "11198650000", "longTermDebt": "1240849000", "shortTermDebt": "3613363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "13942000", "reportedCurrency": "USD", "retainedEarnings": "1529202000", "totalLiabilities": "7757376000", "otherCurrentAssets": "2183971000", "totalCurrentAssets": "7317033000", "currentLongTermDebt": "3602670000", "longTermInvestments": "159486000", "shortTermInvestments": "None", "currentNetReceivables": "1589488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3881617000", "currentAccountsPayable": "770606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2759278000", "shortLongTermDebtTotal": "4929919000", "totalShareholderEquity": "2447520000", "capitalLeaseObligations": "86400000", "otherCurrentLiabilities": "1304542000", "totalCurrentLiabilities": "6002482000", "otherNonCurrentLiabilities": "362731000", "totalNonCurrentLiabilities": "1754894000", "cashAndShortTermInvestments": "2011425000", "commonStockSharesOutstanding": "71689925", "intangibleAssetsExcludingGoodwill": "13942000", "cashAndCashEquivalentsAtCarryingValue": "2011425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "289559000", "capitalExpenditures": "319394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1351137000", "cashflowFromInvestment": "-337321000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2364023000, "cost_of_revenue": 1923449000, "gross_profit": 440574000, "research_and_development": 23137000, "selling_general_admin": 139571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269291000, "depreciation_amortisation": 73000000, "ebitda": 269291000, "interest_expense": 30455000, "interest_income": null, "other_non_operating": null, "pretax_income": 243555000, "tax_provision": 46019000, "effective_tax_rate": null, "net_income": 169970000, "net_income_continuing_ops": 197536000, "net_income_to_common": 169970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2011425000, "short_term_investments": null, "net_receivables": 1589488000, "inventory": 1532149000, "other_current_assets": null, "total_current_assets": 7317033000, "net_ppe": null, "goodwill": null, "intangible_assets": 13942000, "goodwill_and_intangibles": 13942000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3881617000, "total_assets": 11198650000, "short_term_debt": 3613363000, "accounts_payable": 770606000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6002482000, "long_term_debt": 1240849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1754894000, "total_liabilities": 7757376000, "total_debt": 4854212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1529202000, "total_equity": 2447520000, "shares_outstanding": 71689925, "operating_cash_flow": 289559000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -337321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1351137000, "free_cash_flow": 608953000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "269291000", "ebitda": "269291000", "netIncome": "169970000", "grossProfit": "440574000", "depreciation": "None", "totalRevenue": "2364023000", "costOfRevenue": "1923449000", "interestIncome": "9456000", "incomeBeforeTax": "243555000", "interestExpense": "30455000", "operatingIncome": "224123000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "46019000", "reportedCurrency": "USD", "netInterestIncome": "-20999000", "nonInterestIncome": "None", "operatingExpenses": "216451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23137000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1923449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "139571000", "netIncomeFromContinuingOperations": "197536000" }, "balance": { "goodwill": "None", "inventory": "1532149000", "commonStock": "835543000", "currentDebt": "None", "investments": "None", "totalAssets": "11198650000", "longTermDebt": "1240849000", "shortTermDebt": "3613363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "13942000", "reportedCurrency": "USD", "retainedEarnings": "1529202000", "totalLiabilities": "7757376000", "otherCurrentAssets": "2183971000", "totalCurrentAssets": "7317033000", "currentLongTermDebt": "3602670000", "longTermInvestments": "159486000", "shortTermInvestments": "None", "currentNetReceivables": "1589488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3881617000", "currentAccountsPayable": "770606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2759278000", "shortLongTermDebtTotal": "4929919000", "totalShareholderEquity": "2447520000", "capitalLeaseObligations": "86400000", "otherCurrentLiabilities": "1304542000", "totalCurrentLiabilities": "6002482000", "otherNonCurrentLiabilities": "362731000", "totalNonCurrentLiabilities": "1754894000", "cashAndShortTermInvestments": "2011425000", "commonStockSharesOutstanding": "71689925", "intangibleAssetsExcludingGoodwill": "13942000", "cashAndCashEquivalentsAtCarryingValue": "2011425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "289559000", "capitalExpenditures": "319394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1351137000", "cashflowFromInvestment": "-337321000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }