{ "ticker": { "uuid": "60a5dfd0-3264-4fb6-b758-c87ed4b8d32a", "symbol": "CNNE", "name": "Cannae Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/60a5dfd0-3264-4fb6-b758-c87ed4b8d32a/", "api_url": "https://sharemaestro.com/factors/api/tickers/60a5dfd0-3264-4fb6-b758-c87ed4b8d32a/" }, "ticker_metadata": { "id": 781, "uuid": "60a5dfd0-3264-4fb6-b758-c87ed4b8d32a", "symbol": "CNNE", "name": "Cannae Holdings Inc", "asset_type": "equity", "market_cap": 649441000, "stock_exchange_id": 3, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Cannae Holdings, Inc. is one of the leading investment firms. The company is headquartered in Las Vegas, Nevada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "60a5dfd0-3264-4fb6-b758-c87ed4b8d32a", "symbol": "CNNE", "name": "Cannae Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/60a5dfd0-3264-4fb6-b758-c87ed4b8d32a/", "api_url": "https://sharemaestro.com/factors/api/tickers/60a5dfd0-3264-4fb6-b758-c87ed4b8d32a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.77, "quality": 0.11, "momentum": 0.12, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 14.44, "market_cap": 662796000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.045, "roe": -0.4508, "piotroski_f_score": 6, "momentum_12_1": -0.2391, "volatility_252d": 0.3138 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T06:52:27.865566+00:00", "batch_id": "" }, "size": { "price_close": 14.44, "market_cap": 662796000, "market_cap_usd": 662796000, "enterprise_value": 612996000, "shares_outstanding": 45900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6912, "ptbv_ratio": 0.7424, "ps_ratio": 1.591, "pcf_ratio": null, "pfcf_ratio": -19.785, "ev_ebitda": null, "ev_ebit": -1.9535, "ev_sales": 1.4714, "ev_fcf": -18.2984, "earnings_yield": null, "fcf_yield": -0.0546, "price_to_sales": 1.591, "price_to_book": 0.6912, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.6796 }, "yield": { "dividend_yield": 0.045, "buyback_yield": 0, "shareholder_yield": 0.045, "debt_paydown_yield": null, "total_yield": 0.045 }, "quality": { "gross_margin": 0.0286, "operating_margin": -0.7532, "net_margin": -1.0377, "ebitda_margin": -0.4614, "fcf_margin": -0.0804, "roe": -0.4508, "roa": -0.3487, "roic": -0.2589, "roc_greenblatt": null, "asset_turnover": 0.3361, "cash_conversion": 0.0775, "accruals_ratio": -0.3134, "sbc_to_revenue": 0.053, "piotroski_f_score": 6, "altman_z_score": 0.8069, "earnings_stability_5y": 0.7785, "revenue_stability_5y": 0.3389, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0096, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3308, "net_debt_to_ebitda": 0.2591, "debt_to_assets": 0.0693, "interest_coverage": -30.1731, "current_ratio": 1.7051, "quick_ratio": 1.7051, "net_debt": -49800000, "local_beta": 0.0011, "volatility_252d": 0.3138, "volatility_60d": 0.7136, "max_drawdown_12m": -0.4924, "risk_adjusted_momentum": -0.762 }, "growth": { "revenue_growth_1y": -0.0638, "revenue_growth_3y_cagr": -0.1383, "revenue_growth_5y_cagr": -0.0627, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.3646, "revenue_growth": -0.0638, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0176, "price_return_3m": 0.262, "price_return_6m": -0.0987, "price_return_9m": -0.2061, "price_return_12m": -0.2257, "price_return_12m_ex1m": -0.2391, "momentum_6m": -0.0987, "momentum_12m": -0.2257, "momentum_12_1": -0.2391, "distance_from_52w_high": -0.3176, "distance_from_52w_low": 0.3445, "relative_strength": -0.3257 }, "raw_ttm": { "revenue_ttm": 416600000, "gross_profit_ttm": 11900000, "ebit_ttm": -313800000, "ebitda_ttm": -192200000, "net_income_ttm": -432300000, "eps_diluted_ttm": -9.4183, "operating_cash_flow_ttm": -43800000, "capital_expenditure_ttm": 10300000, "fcf_ttm": -33500000, "dividends_paid_ttm": 29800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10400000, "cash_and_equivalents": 135700000, "total_current_assets": 208700000, "total_current_liabilities": 122400000, "net_ppe": null, "total_assets": 1239600000, "total_debt": 85900000, "total_equity": 958900000, "net_working_capital": -28000000, "book_value_per_share": 20.8911, "retained_earnings": -27500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 892800000, "tangible_book_per_share": 19.451 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 10, "rank_ps": 40, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 21, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 90, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 96, "rank_fcf_margin": 89, "rank_piotroski": 34, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 80 }, "composites": { "value_composite": 23, "quality_composite": 89, "momentum_composite": 88, "growth_composite": 83, "yield_composite": 11, "svqf_composite": 27, "vc1_composite": 23, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.291, "os_score": 0.41, "value_percentile": 0.77, "quality_percentile": 0.11, "momentum_percentile": 0.12, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3772, "ticker_id": 781, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:27.865566+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.44, "market_cap": 662796000, "market_cap_usd": 662796000, "enterprise_value": 612996000, "shares_outstanding": 45900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.69120451, "ptbv_ratio": 0.74237903, "ps_ratio": 1.59096495, "pcf_ratio": null, "pfcf_ratio": -19.78495522, "ev_ebitda": null, "ev_ebit": -1.9534608, "ev_sales": 1.47142583, "ev_fcf": -18.29838806, "earnings_yield": null, "fcf_yield": -0.05464962, "dividend_yield": 0.04496104, "buyback_yield": 0, "shareholder_yield": 0.04496104, "debt_paydown_yield": null, "total_yield": 0.04496104, "gross_margin": 0.02856457, "operating_margin": -0.75324052, "net_margin": -1.03768603, "ebitda_margin": -0.46135382, "fcf_margin": -0.08041287, "roe": -0.45082907, "roa": -0.34874153, "roic": -0.25888241, "roc_greenblatt": null, "asset_turnover": 0.33607615, "cash_conversion": 0.07749248, "accruals_ratio": -0.31340755, "sbc_to_revenue": 0.05304849, "debt_to_equity": 0.3307957, "net_debt_to_ebitda": 0.2591051, "debt_to_assets": 0.06929655, "interest_coverage": -30.17307692, "current_ratio": 1.70506536, "quick_ratio": 1.70506536, "net_debt": -49800000, "revenue_growth_1y": -0.06382022, "revenue_growth_3y_cagr": -0.13832375, "revenue_growth_5y_cagr": -0.0627485, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.36457893, "piotroski_f_score": 6, "altman_z_score": 0.80689093, "earnings_stability_5y": 0.778496, "revenue_stability_5y": 0.338905, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01761804, "price_return_3m": 0.26197301, "price_return_6m": -0.09867735, "price_return_9m": -0.20611795, "price_return_12m": -0.22571236, "price_return_12m_ex1m": -0.23911761, "distance_from_52w_high": -0.31755131, "distance_from_52w_low": 0.34450652, "relative_strength": -0.32567594, "local_beta": 0.0011, "volatility_252d": 0.313796, "volatility_60d": 0.713643, "max_drawdown_12m": -0.49241697, "revenue_ttm": 416600000, "gross_profit_ttm": 11900000, "ebit_ttm": -313800000, "ebitda_ttm": -192200000, "net_income_ttm": -432300000, "eps_diluted_ttm": -9.41830065, "operating_cash_flow_ttm": -43800000, "capital_expenditure_ttm": 10300000, "fcf_ttm": -33500000, "dividends_paid_ttm": 29800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10400000, "cash_and_equivalents": 135700000, "total_current_assets": 208700000, "total_current_liabilities": 122400000, "net_ppe": null, "total_assets": 1239600000, "total_debt": 85900000, "total_equity": 958900000, "net_working_capital": -28000000, "book_value_per_share": 20.89106754, "retained_earnings": -27500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 892800000, "tangible_book_per_share": 19.45098039, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 10, "rank_ps": 40, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 21, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 90, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 96, "rank_fcf_margin": 89, "rank_piotroski": 34, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 80, "value_composite": 23, "quality_composite": 89, "momentum_composite": 88, "growth_composite": 83, "yield_composite": 11, "svqf_composite": 27, "vc1_composite": 23, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.44, "os": 0.41, "value": 0.77, "quality": 0.11, "momentum": 0.12, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.045, "roe": -0.4508, "momentum_12_1": -0.2391, "complete_fields": { "id": 3772, "ticker_id": 781, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:27.865566+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.44, "market_cap": 662796000, "market_cap_usd": 662796000, "enterprise_value": 612996000, "shares_outstanding": 45900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.69120451, "ptbv_ratio": 0.74237903, "ps_ratio": 1.59096495, "pcf_ratio": null, "pfcf_ratio": -19.78495522, "ev_ebitda": null, "ev_ebit": -1.9534608, "ev_sales": 1.47142583, "ev_fcf": -18.29838806, "earnings_yield": null, "fcf_yield": -0.05464962, "dividend_yield": 0.04496104, "buyback_yield": 0, "shareholder_yield": 0.04496104, "debt_paydown_yield": null, "total_yield": 0.04496104, "gross_margin": 0.02856457, "operating_margin": -0.75324052, "net_margin": -1.03768603, "ebitda_margin": -0.46135382, "fcf_margin": -0.08041287, "roe": -0.45082907, "roa": -0.34874153, "roic": -0.25888241, "roc_greenblatt": null, "asset_turnover": 0.33607615, "cash_conversion": 0.07749248, "accruals_ratio": -0.31340755, "sbc_to_revenue": 0.05304849, "debt_to_equity": 0.3307957, "net_debt_to_ebitda": 0.2591051, "debt_to_assets": 0.06929655, "interest_coverage": -30.17307692, "current_ratio": 1.70506536, "quick_ratio": 1.70506536, "net_debt": -49800000, "revenue_growth_1y": -0.06382022, "revenue_growth_3y_cagr": -0.13832375, "revenue_growth_5y_cagr": -0.0627485, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.36457893, "piotroski_f_score": 6, "altman_z_score": 0.80689093, "earnings_stability_5y": 0.778496, "revenue_stability_5y": 0.338905, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01761804, "price_return_3m": 0.26197301, "price_return_6m": -0.09867735, "price_return_9m": -0.20611795, "price_return_12m": -0.22571236, "price_return_12m_ex1m": -0.23911761, "distance_from_52w_high": -0.31755131, "distance_from_52w_low": 0.34450652, "relative_strength": -0.32567594, "local_beta": 0.0011, "volatility_252d": 0.313796, "volatility_60d": 0.713643, "max_drawdown_12m": -0.49241697, "revenue_ttm": 416600000, "gross_profit_ttm": 11900000, "ebit_ttm": -313800000, "ebitda_ttm": -192200000, "net_income_ttm": -432300000, "eps_diluted_ttm": -9.41830065, "operating_cash_flow_ttm": -43800000, "capital_expenditure_ttm": 10300000, "fcf_ttm": -33500000, "dividends_paid_ttm": 29800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10400000, "cash_and_equivalents": 135700000, "total_current_assets": 208700000, "total_current_liabilities": 122400000, "net_ppe": null, "total_assets": 1239600000, "total_debt": 85900000, "total_equity": 958900000, "net_working_capital": -28000000, "book_value_per_share": 20.89106754, "retained_earnings": -27500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 892800000, "tangible_book_per_share": 19.45098039, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 10, "rank_ps": 40, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 21, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 90, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 96, "rank_fcf_margin": 89, "rank_piotroski": 34, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 80, "value_composite": 23, "quality_composite": 89, "momentum_composite": 88, "growth_composite": 83, "yield_composite": 11, "svqf_composite": 27, "vc1_composite": 23, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 423600000, "cost_of_revenue": 369900000, "gross_profit": 53700000, "ebit": -403600000, "ebitda": -384300000, "pretax_income": -414000000, "tax_provision": 13000000, "net_income": -513200000, "net_income_to_common": -513200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182000000, "total_current_assets": 268300000, "total_assets": 1320700000, "short_term_debt": 21700000, "long_term_debt": 64500000, "total_debt": 86200000, "total_liabilities": 329800000, "total_equity": 1023800000, "shares_outstanding": 56500000, "goodwill_and_intangibles": 66600000 }, "cash_flow": { "operating_cash_flow": -18100000, "capital_expenditure": 10400000, "free_cash_flow": -7700000, "dividends_paid": 30500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240566, "ticker_id": 781, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-403600000", "ebitda": "-384300000", "netIncome": "-513200000", "grossProfit": "53700000", "depreciation": "None", "totalRevenue": "423600000", "costOfRevenue": "369900000", "interestIncome": "10100000", "incomeBeforeTax": "-414000000", "interestExpense": "10400000", "operatingIncome": "-119600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-1800000", "nonInterestIncome": "None", "operatingExpenses": "173300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-427000000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1320700000", "longTermDebt": "64500000", "shortTermDebt": "21700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13200000", "reportedCurrency": "USD", "retainedEarnings": "23300000", "totalLiabilities": "329800000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "268300000", "currentLongTermDebt": "6300000", "longTermInvestments": "792200000", "shortTermInvestments": "0", "currentNetReceivables": "60600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052400000", "currentAccountsPayable": "91900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "331800000", "totalShareholderEquity": "1023800000", "capitalLeaseObligations": "138200000", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "129699999", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "200100000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "56500000", "intangibleAssetsExcludingGoodwill": "13200000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3078000000", "profitLoss": "None", "dividendPayout": "30500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18100000", "capitalExpenditures": "10400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449500000", "cashflowFromInvestment": "518100000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-319700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "407000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 423600000, "cost_of_revenue": 369900000, "gross_profit": 53700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -403600000, "depreciation_amortisation": 19300000, "ebitda": -384300000, "interest_expense": 10400000, "interest_income": null, "other_non_operating": null, "pretax_income": -414000000, "tax_provision": 13000000, "effective_tax_rate": null, "net_income": -513200000, "net_income_continuing_ops": -427000000, "net_income_to_common": -513200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182000000, "short_term_investments": 0, "net_receivables": 60600000, "inventory": null, "other_current_assets": null, "total_current_assets": 268300000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 13200000, "goodwill_and_intangibles": 66600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1052400000, "total_assets": 1320700000, "short_term_debt": 21700000, "accounts_payable": 91900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129699999, "long_term_debt": 64500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 200100000, "total_liabilities": 329800000, "total_debt": 86200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23300000, "total_equity": 1023800000, "shares_outstanding": 56500000, "operating_cash_flow": -18100000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 518100000, "dividends_paid": 30500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -449500000, "free_cash_flow": -7700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-403600000", "ebitda": "-384300000", "netIncome": "-513200000", "grossProfit": "53700000", "depreciation": "None", "totalRevenue": "423600000", "costOfRevenue": "369900000", "interestIncome": "10100000", "incomeBeforeTax": "-414000000", "interestExpense": "10400000", "operatingIncome": "-119600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-1800000", "nonInterestIncome": "None", "operatingExpenses": "173300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-427000000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1320700000", "longTermDebt": "64500000", "shortTermDebt": "21700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13200000", "reportedCurrency": "USD", "retainedEarnings": "23300000", "totalLiabilities": "329800000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "268300000", "currentLongTermDebt": "6300000", "longTermInvestments": "792200000", "shortTermInvestments": "0", "currentNetReceivables": "60600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052400000", "currentAccountsPayable": "91900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "331800000", "totalShareholderEquity": "1023800000", "capitalLeaseObligations": "138200000", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "129699999", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "200100000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "56500000", "intangibleAssetsExcludingGoodwill": "13200000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3078000000", "profitLoss": "None", "dividendPayout": "30500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18100000", "capitalExpenditures": "10400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449500000", "cashflowFromInvestment": "518100000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-319700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "407000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 452500000, "cost_of_revenue": 449600000, "gross_profit": 2900000, "ebit": -252300000, "ebitda": -224500000, "pretax_income": -310500000, "tax_provision": -400000, "net_income": -304600000, "net_income_to_common": -304600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131500000, "total_current_assets": 196900000, "total_assets": 2228900000, "short_term_debt": 75500000, "long_term_debt": 120000000, "total_debt": 195500000, "total_liabilities": 413600000, "total_equity": 1836500000, "shares_outstanding": 64400000, "goodwill_and_intangibles": 68500000 }, "cash_flow": { "operating_cash_flow": -90100000, "capital_expenditure": 7000000, "free_cash_flow": -83100000, "dividends_paid": 22400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240571, "ticker_id": 781, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-252300000", "ebitda": "-224500000", "netIncome": "-304600000", "grossProfit": "2900000", "depreciation": "None", "totalRevenue": "452500000", "costOfRevenue": "449600000", "interestIncome": "4600000", "incomeBeforeTax": "-310500000", "interestExpense": "11600000", "operatingIncome": "-103700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-400000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "106600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-310100000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2228900000", "longTermDebt": "120000000", "shortTermDebt": "75500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15100000", "reportedCurrency": "USD", "retainedEarnings": "567100000", "totalLiabilities": "413600000", "otherCurrentAssets": "23500000", "totalCurrentAssets": "196900000", "currentLongTermDebt": "61000000", "longTermInvestments": "1513000000", "shortTermInvestments": "6200000", "currentNetReceivables": "35700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2032000000", "currentAccountsPayable": "16600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330500000", "totalShareholderEquity": "1836500000", "capitalLeaseObligations": "149500000", "otherCurrentLiabilities": "34900000", "totalCurrentLiabilities": "146500000", "otherNonCurrentLiabilities": "12500000", "totalNonCurrentLiabilities": "267100000", "cashAndShortTermInvestments": "131500000", "commonStockSharesOutstanding": "64400000", "intangibleAssetsExcludingGoodwill": "15100000", "cashAndCashEquivalentsAtCarryingValue": "131500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-310100000", "profitLoss": "None", "dividendPayout": "22400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-90100000", "capitalExpenditures": "7000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182900000", "cashflowFromInvestment": "298300000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-235000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 452500000, "cost_of_revenue": 449600000, "gross_profit": 2900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -252300000, "depreciation_amortisation": 27800000, "ebitda": -224500000, "interest_expense": 11600000, "interest_income": null, "other_non_operating": null, "pretax_income": -310500000, "tax_provision": -400000, "effective_tax_rate": null, "net_income": -304600000, "net_income_continuing_ops": -310100000, "net_income_to_common": -304600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131500000, "short_term_investments": 6200000, "net_receivables": 35700000, "inventory": null, "other_current_assets": null, "total_current_assets": 196900000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 15100000, "goodwill_and_intangibles": 68500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2032000000, "total_assets": 2228900000, "short_term_debt": 75500000, "accounts_payable": 16600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146500000, "long_term_debt": 120000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 267100000, "total_liabilities": 413600000, "total_debt": 195500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 567100000, "total_equity": 1836500000, "shares_outstanding": 64400000, "operating_cash_flow": -90100000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 298300000, "dividends_paid": 22400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182900000, "free_cash_flow": -83100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-252300000", "ebitda": "-224500000", "netIncome": "-304600000", "grossProfit": "2900000", "depreciation": "None", "totalRevenue": "452500000", "costOfRevenue": "449600000", "interestIncome": "4600000", "incomeBeforeTax": "-310500000", "interestExpense": "11600000", "operatingIncome": "-103700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-400000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "106600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-310100000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2228900000", "longTermDebt": "120000000", "shortTermDebt": "75500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15100000", "reportedCurrency": "USD", "retainedEarnings": "567100000", "totalLiabilities": "413600000", "otherCurrentAssets": "23500000", "totalCurrentAssets": "196900000", "currentLongTermDebt": "61000000", "longTermInvestments": "1513000000", "shortTermInvestments": "6200000", "currentNetReceivables": "35700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2032000000", "currentAccountsPayable": "16600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330500000", "totalShareholderEquity": "1836500000", "capitalLeaseObligations": "149500000", "otherCurrentLiabilities": "34900000", "totalCurrentLiabilities": "146500000", "otherNonCurrentLiabilities": "12500000", "totalNonCurrentLiabilities": "267100000", "cashAndShortTermInvestments": "131500000", "commonStockSharesOutstanding": "64400000", "intangibleAssetsExcludingGoodwill": "15100000", "cashAndCashEquivalentsAtCarryingValue": "131500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-310100000", "profitLoss": "None", "dividendPayout": "22400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-90100000", "capitalExpenditures": "7000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182900000", "cashflowFromInvestment": "298300000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-235000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 570000000, "cost_of_revenue": 527000000, "gross_profit": 43000000, "ebit": -189200000, "ebitda": -150900000, "pretax_income": -401100000, "tax_provision": -77000000, "net_income": -313400000, "net_income_to_common": -313400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106200000, "total_current_assets": 177300000, "total_assets": 2686700000, "short_term_debt": 16400000, "long_term_debt": 102500000, "total_debt": 118900000, "total_liabilities": 377500000, "total_equity": 2324500000, "shares_outstanding": 73400000, "goodwill_and_intangibles": 70200000 }, "cash_flow": { "operating_cash_flow": -87800000, "capital_expenditure": 10000000, "free_cash_flow": -77800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240576, "ticker_id": 781, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-189200000", "ebitda": "-150900000", "netIncome": "-313400000", "grossProfit": "43000000", "depreciation": "None", "totalRevenue": "570000000", "costOfRevenue": "527000000", "interestIncome": "11300000", "incomeBeforeTax": "-401100000", "interestExpense": "17900000", "operatingIncome": "-118900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-77000000", "reportedCurrency": "USD", "netInterestIncome": "-6600000", "nonInterestIncome": "None", "operatingExpenses": "161900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "527000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38300000", "sellingGeneralAndAdministrative": "177500000", "netIncomeFromContinuingOperations": "-238700000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2686700000", "longTermDebt": "102500000", "shortTermDebt": "16400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16800000", "reportedCurrency": "USD", "retainedEarnings": "901300000", "totalLiabilities": "377500000", "otherCurrentAssets": "29500000", "totalCurrentAssets": "177300000", "currentLongTermDebt": "2500000", "longTermInvestments": "2009700000", "shortTermInvestments": "15600000", "currentNetReceivables": "26000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2509400000", "currentAccountsPayable": "27000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "274200000", "totalShareholderEquity": "2324500000", "capitalLeaseObligations": "169200000", "otherCurrentLiabilities": "42000000", "totalCurrentLiabilities": "107500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "270000000", "cashAndShortTermInvestments": "106200000", "commonStockSharesOutstanding": "73400000", "intangibleAssetsExcludingGoodwill": "16800000", "cashAndCashEquivalentsAtCarryingValue": "106200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-313400000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-87800000", "capitalExpenditures": "10000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106800000", "cashflowFromInvestment": "53100000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 570000000, "cost_of_revenue": 527000000, "gross_profit": 43000000, "research_and_development": null, "selling_general_admin": 177500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -189200000, "depreciation_amortisation": 38300000, "ebitda": -150900000, "interest_expense": 17900000, "interest_income": null, "other_non_operating": null, "pretax_income": -401100000, "tax_provision": -77000000, "effective_tax_rate": null, "net_income": -313400000, "net_income_continuing_ops": -238700000, "net_income_to_common": -313400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106200000, "short_term_investments": 15600000, "net_receivables": 26000000, "inventory": null, "other_current_assets": null, "total_current_assets": 177300000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 16800000, "goodwill_and_intangibles": 70200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2509400000, "total_assets": 2686700000, "short_term_debt": 16400000, "accounts_payable": 27000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107500000, "long_term_debt": 102500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 270000000, "total_liabilities": 377500000, "total_debt": 118900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 901300000, "total_equity": 2324500000, "shares_outstanding": 73400000, "operating_cash_flow": -87800000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 53100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106800000, "free_cash_flow": -77800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-189200000", "ebitda": "-150900000", "netIncome": "-313400000", "grossProfit": "43000000", "depreciation": "None", "totalRevenue": "570000000", "costOfRevenue": "527000000", "interestIncome": "11300000", "incomeBeforeTax": "-401100000", "interestExpense": "17900000", "operatingIncome": "-118900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-77000000", "reportedCurrency": "USD", "netInterestIncome": "-6600000", "nonInterestIncome": "None", "operatingExpenses": "161900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "527000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38300000", "sellingGeneralAndAdministrative": "177500000", "netIncomeFromContinuingOperations": "-238700000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2686700000", "longTermDebt": "102500000", "shortTermDebt": "16400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16800000", "reportedCurrency": "USD", "retainedEarnings": "901300000", "totalLiabilities": "377500000", "otherCurrentAssets": "29500000", "totalCurrentAssets": "177300000", "currentLongTermDebt": "2500000", "longTermInvestments": "2009700000", "shortTermInvestments": "15600000", "currentNetReceivables": "26000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2509400000", "currentAccountsPayable": "27000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "274200000", "totalShareholderEquity": "2324500000", "capitalLeaseObligations": "169200000", "otherCurrentLiabilities": "42000000", "totalCurrentLiabilities": "107500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "270000000", "cashAndShortTermInvestments": "106200000", "commonStockSharesOutstanding": "73400000", "intangibleAssetsExcludingGoodwill": "16800000", "cashAndCashEquivalentsAtCarryingValue": "106200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-313400000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-87800000", "capitalExpenditures": "10000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106800000", "cashflowFromInvestment": "53100000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 662100000, "cost_of_revenue": 630900000, "gross_profit": 31200000, "ebit": -323300000, "ebitda": -278700000, "pretax_income": -519500000, "tax_provision": -89900000, "net_income": -428100000, "net_income_to_common": -428100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247700000, "total_current_assets": 310600000, "total_assets": 3125500000, "short_term_debt": 25100000, "long_term_debt": 95100000, "total_debt": 120200000, "total_liabilities": 410600000, "total_equity": 2718800000, "shares_outstanding": 81600000, "goodwill_and_intangibles": 76900000 }, "cash_flow": { "operating_cash_flow": -205100000, "capital_expenditure": 14300000, "free_cash_flow": -190800000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240581, "ticker_id": 781, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-323300000", "ebitda": "-278700000", "netIncome": "-428100000", "grossProfit": "31200000", "depreciation": "None", "totalRevenue": "662100000", "costOfRevenue": "630900000", "interestIncome": "2500000", "incomeBeforeTax": "-519500000", "interestExpense": "12300000", "operatingIncome": "-144600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-89900000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "175800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-362600000", "costofGoodsAndServicesSold": "630900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44600000", "sellingGeneralAndAdministrative": "195500000", "netIncomeFromContinuingOperations": "-245700000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3125500000", "longTermDebt": "95100000", "shortTermDebt": "25100000", "treasuryStock": "-414000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23500000", "reportedCurrency": "USD", "retainedEarnings": "1214700000", "totalLiabilities": "410600000", "otherCurrentAssets": "26100000", "totalCurrentAssets": "310600000", "currentLongTermDebt": "2300000", "longTermInvestments": "2086900000", "shortTermInvestments": "34900000", "currentNetReceivables": "1900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2814900000", "currentAccountsPayable": "25800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "87500000", "shortLongTermDebtTotal": "300000000", "totalShareholderEquity": "2718800000", "capitalLeaseObligations": "173800000", "otherCurrentLiabilities": "43400000", "totalCurrentLiabilities": "122700000", "otherNonCurrentLiabilities": "41800000", "totalNonCurrentLiabilities": "287900000", "cashAndShortTermInvestments": "247700000", "commonStockSharesOutstanding": "81600000", "intangibleAssetsExcludingGoodwill": "23500000", "cashAndCashEquivalentsAtCarryingValue": "247700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-429600000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-205100000", "capitalExpenditures": "14300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154200000", "cashflowFromInvestment": "521200000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "161900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-229500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 662100000, "cost_of_revenue": 630900000, "gross_profit": 31200000, "research_and_development": null, "selling_general_admin": 195500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -323300000, "depreciation_amortisation": 44600000, "ebitda": -278700000, "interest_expense": 12300000, "interest_income": null, "other_non_operating": null, "pretax_income": -519500000, "tax_provision": -89900000, "effective_tax_rate": null, "net_income": -428100000, "net_income_continuing_ops": -245700000, "net_income_to_common": -428100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247700000, "short_term_investments": 34900000, "net_receivables": 1900000, "inventory": null, "other_current_assets": null, "total_current_assets": 310600000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 23500000, "goodwill_and_intangibles": 76900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2814900000, "total_assets": 3125500000, "short_term_debt": 25100000, "accounts_payable": 25800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122700000, "long_term_debt": 95100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 287900000, "total_liabilities": 410600000, "total_debt": 120200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1214700000, "total_equity": 2718800000, "shares_outstanding": 81600000, "operating_cash_flow": -205100000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 521200000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154200000, "free_cash_flow": -190800000, "net_change_in_cash": 161900000 }, "raw_data": { "income": { "ebit": "-323300000", "ebitda": "-278700000", "netIncome": "-428100000", "grossProfit": "31200000", "depreciation": "None", "totalRevenue": "662100000", "costOfRevenue": "630900000", "interestIncome": "2500000", "incomeBeforeTax": "-519500000", "interestExpense": "12300000", "operatingIncome": "-144600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-89900000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "175800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-362600000", "costofGoodsAndServicesSold": "630900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44600000", "sellingGeneralAndAdministrative": "195500000", "netIncomeFromContinuingOperations": "-245700000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3125500000", "longTermDebt": "95100000", "shortTermDebt": "25100000", "treasuryStock": "-414000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23500000", "reportedCurrency": "USD", "retainedEarnings": "1214700000", "totalLiabilities": "410600000", "otherCurrentAssets": "26100000", "totalCurrentAssets": "310600000", "currentLongTermDebt": "2300000", "longTermInvestments": "2086900000", "shortTermInvestments": "34900000", "currentNetReceivables": "1900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2814900000", "currentAccountsPayable": "25800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "87500000", "shortLongTermDebtTotal": "300000000", "totalShareholderEquity": "2718800000", "capitalLeaseObligations": "173800000", "otherCurrentLiabilities": "43400000", "totalCurrentLiabilities": "122700000", "otherNonCurrentLiabilities": "41800000", "totalNonCurrentLiabilities": "287900000", "cashAndShortTermInvestments": "247700000", "commonStockSharesOutstanding": "81600000", "intangibleAssetsExcludingGoodwill": "23500000", "cashAndCashEquivalentsAtCarryingValue": "247700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-429600000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-205100000", "capitalExpenditures": "14300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154200000", "cashflowFromInvestment": "521200000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "161900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-229500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 742200000, "cost_of_revenue": 697500000, "gross_profit": 44700000, "ebit": -423200000, "ebitda": -374000000, "pretax_income": -360400000, "tax_provision": -74000000, "net_income": -287000000, "net_income_to_common": -287000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85800000, "total_current_assets": 121600000, "total_assets": 3889600000, "short_term_debt": 26100000, "long_term_debt": 14100000, "total_debt": 40200000, "total_liabilities": 548500000, "total_equity": 3335300000, "shares_outstanding": 90100000, "goodwill_and_intangibles": 80300000 }, "cash_flow": { "operating_cash_flow": -176100000, "capital_expenditure": 13700000, "free_cash_flow": -162400000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240586, "ticker_id": 781, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-423200000", "ebitda": "-374000000", "netIncome": "-287000000", "grossProfit": "44700000", "depreciation": "None", "totalRevenue": "742200000", "costOfRevenue": "697500000", "interestIncome": "21100000", "incomeBeforeTax": "-360400000", "interestExpense": "9800000", "operatingIncome": "-133500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-74000000", "reportedCurrency": "USD", "netInterestIncome": "11300000", "nonInterestIncome": "None", "operatingExpenses": "178200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-217100000", "costofGoodsAndServicesSold": "697500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49200000", "sellingGeneralAndAdministrative": "215100000", "netIncomeFromContinuingOperations": "-286400000" }, "balance": { "goodwill": "53400000", "inventory": "-10100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3889600000", "longTermDebt": "14100000", "shortTermDebt": "26100000", "treasuryStock": "-188600000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "26900000", "reportedCurrency": "USD", "retainedEarnings": "1642800000", "totalLiabilities": "548500000", "otherCurrentAssets": "35800000", "totalCurrentAssets": "121600000", "currentLongTermDebt": "2300000", "longTermInvestments": "2370000000", "shortTermInvestments": "10100000", "currentNetReceivables": "17700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768000000", "currentAccountsPayable": "22700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100600000", "shortLongTermDebtTotal": "235800000", "totalShareholderEquity": "3335300000", "capitalLeaseObligations": "219400000", "otherCurrentLiabilities": "75000000", "totalCurrentLiabilities": "179500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "369000000", "cashAndShortTermInvestments": "85800000", "commonStockSharesOutstanding": "90100000", "intangibleAssetsExcludingGoodwill": "26900000", "cashAndCashEquivalentsAtCarryingValue": "85800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-286400000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-176100000", "capitalExpenditures": "13700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190400000", "cashflowFromInvestment": "-272400000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-638900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 742200000, "cost_of_revenue": 697500000, "gross_profit": 44700000, "research_and_development": null, "selling_general_admin": 215100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -423200000, "depreciation_amortisation": 49200000, "ebitda": -374000000, "interest_expense": 9800000, "interest_income": null, "other_non_operating": null, "pretax_income": -360400000, "tax_provision": -74000000, "effective_tax_rate": null, "net_income": -287000000, "net_income_continuing_ops": -286400000, "net_income_to_common": -287000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85800000, "short_term_investments": 10100000, "net_receivables": 17700000, "inventory": -10100000, "other_current_assets": null, "total_current_assets": 121600000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 26900000, "goodwill_and_intangibles": 80300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3768000000, "total_assets": 3889600000, "short_term_debt": 26100000, "accounts_payable": 22700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179500000, "long_term_debt": 14100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369000000, "total_liabilities": 548500000, "total_debt": 40200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1642800000, "total_equity": 3335300000, "shares_outstanding": 90100000, "operating_cash_flow": -176100000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -272400000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190400000, "free_cash_flow": -162400000, "net_change_in_cash": -638900000 }, "raw_data": { "income": { "ebit": "-423200000", "ebitda": "-374000000", "netIncome": "-287000000", "grossProfit": "44700000", "depreciation": "None", "totalRevenue": "742200000", "costOfRevenue": "697500000", "interestIncome": "21100000", "incomeBeforeTax": "-360400000", "interestExpense": "9800000", "operatingIncome": "-133500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-74000000", "reportedCurrency": "USD", "netInterestIncome": "11300000", "nonInterestIncome": "None", "operatingExpenses": "178200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-217100000", "costofGoodsAndServicesSold": "697500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49200000", "sellingGeneralAndAdministrative": "215100000", "netIncomeFromContinuingOperations": "-286400000" }, "balance": { "goodwill": "53400000", "inventory": "-10100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3889600000", "longTermDebt": "14100000", "shortTermDebt": "26100000", "treasuryStock": "-188600000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "26900000", "reportedCurrency": "USD", "retainedEarnings": "1642800000", "totalLiabilities": "548500000", "otherCurrentAssets": "35800000", "totalCurrentAssets": "121600000", "currentLongTermDebt": "2300000", "longTermInvestments": "2370000000", "shortTermInvestments": "10100000", "currentNetReceivables": "17700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768000000", "currentAccountsPayable": "22700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100600000", "shortLongTermDebtTotal": "235800000", "totalShareholderEquity": "3335300000", "capitalLeaseObligations": "219400000", "otherCurrentLiabilities": "75000000", "totalCurrentLiabilities": "179500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "369000000", "cashAndShortTermInvestments": "85800000", "commonStockSharesOutstanding": "90100000", "intangibleAssetsExcludingGoodwill": "26900000", "cashAndCashEquivalentsAtCarryingValue": "85800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-286400000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-176100000", "capitalExpenditures": "13700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190400000", "cashflowFromInvestment": "-272400000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-638900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 585700000, "cost_of_revenue": 619100000, "gross_profit": -33400000, "ebit": 2190900000, "ebitda": 2246700000, "pretax_income": 2241000000, "tax_provision": 481200000, "net_income": 1786200000, "net_income_to_common": 1786200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 724700000, "total_current_assets": 844200000, "total_assets": 4613400000, "short_term_debt": 37500000, "long_term_debt": 52200000, "total_debt": 89700000, "total_liabilities": 828200000, "total_equity": 3779600000, "shares_outstanding": 85900000, "goodwill_and_intangibles": 105200000 }, "cash_flow": { "operating_cash_flow": -113900000, "capital_expenditure": 22300000, "free_cash_flow": -91600000, "dividends_paid": 63600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240591, "ticker_id": 781, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2190900000", "ebitda": "2246700000", "netIncome": "1786200000", "grossProfit": "-33400000", "depreciation": "None", "totalRevenue": "585700000", "costOfRevenue": "619100000", "interestIncome": "17200000", "incomeBeforeTax": "2241000000", "interestExpense": "9000000", "operatingIncome": "-188500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "481200000", "reportedCurrency": "USD", "netInterestIncome": "8200000", "nonInterestIncome": "None", "operatingExpenses": "155100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2438500000", "costofGoodsAndServicesSold": "619100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55800000", "sellingGeneralAndAdministrative": "180400000", "netIncomeFromContinuingOperations": "1759800000" }, "balance": { "goodwill": "53400000", "inventory": "-17600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4613400000", "longTermDebt": "52200000", "shortTermDebt": "37500000", "treasuryStock": "-21100000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "51800000", "reportedCurrency": "USD", "retainedEarnings": "1929800000", "totalLiabilities": "828200000", "otherCurrentAssets": "66700000", "totalCurrentAssets": "844200000", "currentLongTermDebt": "11300000", "longTermInvestments": "1516800000", "shortTermInvestments": "35200000", "currentNetReceivables": "17600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3769200000", "currentAccountsPayable": "25700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145800000", "shortLongTermDebtTotal": "285300000", "totalShareholderEquity": "3779600000", "capitalLeaseObligations": "251200000", "otherCurrentLiabilities": "57600000", "totalCurrentLiabilities": "202000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "626200000", "cashAndShortTermInvestments": "724700000", "commonStockSharesOutstanding": "85900000", "intangibleAssetsExcludingGoodwill": "51800000", "cashAndCashEquivalentsAtCarryingValue": "724700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1786200000", "profitLoss": "None", "dividendPayout": "63600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-58100000", "operatingCashflow": "-113900000", "capitalExpenditures": "22300000", "changeInReceivables": "-1600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "379100000", "cashflowFromInvestment": "-74200000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "191000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 585700000, "cost_of_revenue": 619100000, "gross_profit": -33400000, "research_and_development": null, "selling_general_admin": 180400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2190900000, "depreciation_amortisation": 55800000, "ebitda": 2246700000, "interest_expense": 9000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2241000000, "tax_provision": 481200000, "effective_tax_rate": null, "net_income": 1786200000, "net_income_continuing_ops": 1759800000, "net_income_to_common": 1786200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 724700000, "short_term_investments": 35200000, "net_receivables": 17600000, "inventory": -17600000, "other_current_assets": null, "total_current_assets": 844200000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 51800000, "goodwill_and_intangibles": 105200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3769200000, "total_assets": 4613400000, "short_term_debt": 37500000, "accounts_payable": 25700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202000000, "long_term_debt": 52200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 626200000, "total_liabilities": 828200000, "total_debt": 89700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1929800000, "total_equity": 3779600000, "shares_outstanding": 85900000, "operating_cash_flow": -113900000, "stock_based_compensation": 4200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74200000, "dividends_paid": 63600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 379100000, "free_cash_flow": -91600000, "net_change_in_cash": 191000000 }, "raw_data": { "income": { "ebit": "2190900000", "ebitda": "2246700000", "netIncome": "1786200000", "grossProfit": "-33400000", "depreciation": "None", "totalRevenue": "585700000", "costOfRevenue": "619100000", "interestIncome": "17200000", "incomeBeforeTax": "2241000000", "interestExpense": "9000000", "operatingIncome": "-188500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "481200000", "reportedCurrency": "USD", "netInterestIncome": "8200000", "nonInterestIncome": "None", "operatingExpenses": "155100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2438500000", "costofGoodsAndServicesSold": "619100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55800000", "sellingGeneralAndAdministrative": "180400000", "netIncomeFromContinuingOperations": "1759800000" }, "balance": { "goodwill": "53400000", "inventory": "-17600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4613400000", "longTermDebt": "52200000", "shortTermDebt": "37500000", "treasuryStock": "-21100000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "51800000", "reportedCurrency": "USD", "retainedEarnings": "1929800000", "totalLiabilities": "828200000", "otherCurrentAssets": "66700000", "totalCurrentAssets": "844200000", "currentLongTermDebt": "11300000", "longTermInvestments": "1516800000", "shortTermInvestments": "35200000", "currentNetReceivables": "17600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3769200000", "currentAccountsPayable": "25700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145800000", "shortLongTermDebtTotal": "285300000", "totalShareholderEquity": "3779600000", "capitalLeaseObligations": "251200000", "otherCurrentLiabilities": "57600000", "totalCurrentLiabilities": "202000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "626200000", "cashAndShortTermInvestments": "724700000", "commonStockSharesOutstanding": "85900000", "intangibleAssetsExcludingGoodwill": "51800000", "cashAndCashEquivalentsAtCarryingValue": "724700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1786200000", "profitLoss": "None", "dividendPayout": "63600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-58100000", "operatingCashflow": "-113900000", "capitalExpenditures": "22300000", "changeInReceivables": "-1600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "379100000", "cashflowFromInvestment": "-74200000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "191000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 1070000000, "cost_of_revenue": 1003100000, "gross_profit": 66900000, "ebit": 255700000, "ebitda": 335200000, "pretax_income": 237900000, "tax_provision": 24200000, "net_income": 46800000, "net_income_to_common": 46800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 533700000, "total_current_assets": 630900000, "total_assets": 2092200000, "short_term_debt": 48500000, "long_term_debt": 120100000, "total_debt": 168600000, "total_liabilities": 562400000, "total_equity": 1488500000, "shares_outstanding": 72400000, "goodwill_and_intangibles": 129200000 }, "cash_flow": { "operating_cash_flow": -84200000, "capital_expenditure": 28300000, "free_cash_flow": -55900000, "dividends_paid": 76500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240596, "ticker_id": 781, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "255700000", "ebitda": "335200000", "netIncome": "46800000", "grossProfit": "66900000", "depreciation": "None", "totalRevenue": "1070000000", "costOfRevenue": "1003100000", "interestIncome": "15600000", "incomeBeforeTax": "237900000", "interestExpense": "17800000", "operatingIncome": "-107200000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "24200000", "reportedCurrency": "USD", "netInterestIncome": "-2200000", "nonInterestIncome": "None", "operatingExpenses": "174100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1003100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79500000", "sellingGeneralAndAdministrative": "79700000", "netIncomeFromContinuingOperations": "98600000" }, "balance": { "goodwill": "66100000", "inventory": "16300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2092200000", "longTermDebt": "120100000", "shortTermDebt": "48500000", "treasuryStock": "-5900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "63100000", "reportedCurrency": "USD", "retainedEarnings": "143600000", "totalLiabilities": "562400000", "otherCurrentAssets": "64900000", "totalCurrentAssets": "630900000", "currentLongTermDebt": "7000000", "longTermInvestments": "922100000", "shortTermInvestments": "500000", "currentNetReceivables": "16000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1461300000", "currentAccountsPayable": "19600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "355500000", "shortLongTermDebtTotal": "368300000", "totalShareholderEquity": "1488500000", "capitalLeaseObligations": "268700000", "otherCurrentLiabilities": "54900000", "totalCurrentLiabilities": "198700000", "otherNonCurrentLiabilities": "243600000", "totalNonCurrentLiabilities": "363700000", "cashAndShortTermInvestments": "533700000", "commonStockSharesOutstanding": "72400000", "intangibleAssetsExcludingGoodwill": "63100000", "cashAndCashEquivalentsAtCarryingValue": "533700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46800000", "profitLoss": "None", "dividendPayout": "76500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-36200000", "operatingCashflow": "-84200000", "capitalExpenditures": "28300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "319100000", "cashflowFromInvestment": "-24200000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1070000000, "cost_of_revenue": 1003100000, "gross_profit": 66900000, "research_and_development": null, "selling_general_admin": 79700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 255700000, "depreciation_amortisation": 79500000, "ebitda": 335200000, "interest_expense": 17800000, "interest_income": null, "other_non_operating": null, "pretax_income": 237900000, "tax_provision": 24200000, "effective_tax_rate": null, "net_income": 46800000, "net_income_continuing_ops": 98600000, "net_income_to_common": 46800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 533700000, "short_term_investments": 500000, "net_receivables": 16000000, "inventory": 16300000, "other_current_assets": null, "total_current_assets": 630900000, "net_ppe": null, "goodwill": 66100000, "intangible_assets": 63100000, "goodwill_and_intangibles": 129200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1461300000, "total_assets": 2092200000, "short_term_debt": 48500000, "accounts_payable": 19600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198700000, "long_term_debt": 120100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 363700000, "total_liabilities": 562400000, "total_debt": 168600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 143600000, "total_equity": 1488500000, "shares_outstanding": 72400000, "operating_cash_flow": -84200000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24200000, "dividends_paid": 76500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 319100000, "free_cash_flow": -55900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "255700000", "ebitda": "335200000", "netIncome": "46800000", "grossProfit": "66900000", "depreciation": "None", "totalRevenue": "1070000000", "costOfRevenue": "1003100000", "interestIncome": "15600000", "incomeBeforeTax": "237900000", "interestExpense": "17800000", "operatingIncome": "-107200000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "24200000", "reportedCurrency": "USD", "netInterestIncome": "-2200000", "nonInterestIncome": "None", "operatingExpenses": "174100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1003100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79500000", "sellingGeneralAndAdministrative": "79700000", "netIncomeFromContinuingOperations": "98600000" }, "balance": { "goodwill": "66100000", "inventory": "16300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2092200000", "longTermDebt": "120100000", "shortTermDebt": "48500000", "treasuryStock": "-5900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "63100000", "reportedCurrency": "USD", "retainedEarnings": "143600000", "totalLiabilities": "562400000", "otherCurrentAssets": "64900000", "totalCurrentAssets": "630900000", "currentLongTermDebt": "7000000", "longTermInvestments": "922100000", "shortTermInvestments": "500000", "currentNetReceivables": "16000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1461300000", "currentAccountsPayable": "19600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "355500000", "shortLongTermDebtTotal": "368300000", "totalShareholderEquity": "1488500000", "capitalLeaseObligations": "268700000", "otherCurrentLiabilities": "54900000", "totalCurrentLiabilities": "198700000", "otherNonCurrentLiabilities": "243600000", "totalNonCurrentLiabilities": "363700000", "cashAndShortTermInvestments": "533700000", "commonStockSharesOutstanding": "72400000", "intangibleAssetsExcludingGoodwill": "63100000", "cashAndCashEquivalentsAtCarryingValue": "533700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46800000", "profitLoss": "None", "dividendPayout": "76500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-36200000", "operatingCashflow": "-84200000", "capitalExpenditures": "28300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "319100000", "cashflowFromInvestment": "-24200000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 1205400000, "cost_of_revenue": 1161600000, "gross_profit": 43800000, "ebit": -105200000, "ebitda": -58900000, "pretax_income": 18600000, "tax_provision": 13100000, "net_income": 27600000, "net_income_to_common": 27600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323000000, "total_current_assets": 455700000, "total_assets": 1460200000, "short_term_debt": 5900000, "long_term_debt": 42200000, "total_debt": 48100000, "total_liabilities": 260200000, "total_equity": 1124900000, "shares_outstanding": 71300000, "goodwill_and_intangibles": 340700000 }, "cash_flow": { "operating_cash_flow": -22900000, "capital_expenditure": 15900000, "free_cash_flow": -7000000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240601, "ticker_id": 781, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-105200000", "ebitda": "-58900000", "netIncome": "27600000", "grossProfit": "43800000", "depreciation": "None", "totalRevenue": "1205400000", "costOfRevenue": "1161600000", "interestIncome": "6300000", "incomeBeforeTax": "18600000", "interestExpense": "4700000", "operatingIncome": "-149800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13100000", "reportedCurrency": "USD", "netInterestIncome": "1600000", "nonInterestIncome": "None", "operatingExpenses": "166900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "157000000", "costofGoodsAndServicesSold": "1161600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46300000", "sellingGeneralAndAdministrative": "180400000", "netIncomeFromContinuingOperations": "-10600000" }, "balance": { "goodwill": "164900000", "inventory": "22300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1460200000", "longTermDebt": "42200000", "shortTermDebt": "5900000", "treasuryStock": "-200000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "175800000", "reportedCurrency": "USD", "retainedEarnings": "46100000", "totalLiabilities": "260200000", "otherCurrentAssets": "51900000", "totalCurrentAssets": "455700000", "currentLongTermDebt": "5900000", "longTermInvestments": "473900000", "shortTermInvestments": "31400000", "currentNetReceivables": "30400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004500000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175500000", "shortLongTermDebtTotal": "48100000", "totalShareholderEquity": "1124900000", "capitalLeaseObligations": "20900000", "otherCurrentLiabilities": "106900000", "totalCurrentLiabilities": "160300000", "otherNonCurrentLiabilities": "20900000", "totalNonCurrentLiabilities": "99900000", "cashAndShortTermInvestments": "323000000", "commonStockSharesOutstanding": "71300000", "intangibleAssetsExcludingGoodwill": "175800000", "cashAndCashEquivalentsAtCarryingValue": "323000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10600000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "9500000", "operatingCashflow": "-22900000", "capitalExpenditures": "15900000", "changeInReceivables": "-7300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86400000", "cashflowFromInvestment": "186700000", "stockBasedCompensation": "21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1205400000, "cost_of_revenue": 1161600000, "gross_profit": 43800000, "research_and_development": 0, "selling_general_admin": 180400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -105200000, "depreciation_amortisation": 46300000, "ebitda": -58900000, "interest_expense": 4700000, "interest_income": null, "other_non_operating": null, "pretax_income": 18600000, "tax_provision": 13100000, "effective_tax_rate": null, "net_income": 27600000, "net_income_continuing_ops": -10600000, "net_income_to_common": 27600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323000000, "short_term_investments": 31400000, "net_receivables": 30400000, "inventory": 22300000, "other_current_assets": null, "total_current_assets": 455700000, "net_ppe": null, "goodwill": 164900000, "intangible_assets": 175800000, "goodwill_and_intangibles": 340700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1004500000, "total_assets": 1460200000, "short_term_debt": 5900000, "accounts_payable": 23000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 160300000, "long_term_debt": 42200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99900000, "total_liabilities": 260200000, "total_debt": 48100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 46100000, "total_equity": 1124900000, "shares_outstanding": 71300000, "operating_cash_flow": -22900000, "stock_based_compensation": 21800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 186700000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86400000, "free_cash_flow": -7000000, "net_change_in_cash": 77400000 }, "raw_data": { "income": { "ebit": "-105200000", "ebitda": "-58900000", "netIncome": "27600000", "grossProfit": "43800000", "depreciation": "None", "totalRevenue": "1205400000", "costOfRevenue": "1161600000", "interestIncome": "6300000", "incomeBeforeTax": "18600000", "interestExpense": "4700000", "operatingIncome": "-149800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13100000", "reportedCurrency": "USD", "netInterestIncome": "1600000", "nonInterestIncome": "None", "operatingExpenses": "166900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "157000000", "costofGoodsAndServicesSold": "1161600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46300000", "sellingGeneralAndAdministrative": "180400000", "netIncomeFromContinuingOperations": "-10600000" }, "balance": { "goodwill": "164900000", "inventory": "22300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1460200000", "longTermDebt": "42200000", "shortTermDebt": "5900000", "treasuryStock": "-200000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "175800000", "reportedCurrency": "USD", "retainedEarnings": "46100000", "totalLiabilities": "260200000", "otherCurrentAssets": "51900000", "totalCurrentAssets": "455700000", "currentLongTermDebt": "5900000", "longTermInvestments": "473900000", "shortTermInvestments": "31400000", "currentNetReceivables": "30400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004500000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175500000", "shortLongTermDebtTotal": "48100000", "totalShareholderEquity": "1124900000", "capitalLeaseObligations": "20900000", "otherCurrentLiabilities": "106900000", "totalCurrentLiabilities": "160300000", "otherNonCurrentLiabilities": "20900000", "totalNonCurrentLiabilities": "99900000", "cashAndShortTermInvestments": "323000000", "commonStockSharesOutstanding": "71300000", "intangibleAssetsExcludingGoodwill": "175800000", "cashAndCashEquivalentsAtCarryingValue": "323000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10600000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "9500000", "operatingCashflow": "-22900000", "capitalExpenditures": "15900000", "changeInReceivables": "-7300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86400000", "cashflowFromInvestment": "186700000", "stockBasedCompensation": "21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 96200000, "cost_of_revenue": 86500000, "gross_profit": 9700000, "ebit": -22100000, "ebitda": -16300000, "pretax_income": -35300000, "tax_provision": 500000, "net_income": -32100000, "net_income_to_common": -32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 208700000, "total_assets": 1239600000, "short_term_debt": 21400000, "long_term_debt": 64500000, "total_debt": 85900000, "total_liabilities": 317200000, "total_equity": 958900000, "shares_outstanding": 45900000, "goodwill_and_intangibles": 66100000 }, "cash_flow": { "operating_cash_flow": -18700000, "capital_expenditure": 1800000, "free_cash_flow": -16900000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240564, "ticker_id": 781, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22100000", "ebitda": "-16300000", "netIncome": "-32100000", "grossProfit": "9700000", "depreciation": "None", "totalRevenue": "96200000", "costOfRevenue": "86500000", "interestIncome": "2100000", "incomeBeforeTax": "-35300000", "interestExpense": "2300000", "operatingIncome": "-22100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-200000", "nonInterestIncome": "None", "operatingExpenses": "31800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-35800000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1239600000", "longTermDebt": "64500000", "shortTermDebt": "21400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12700000", "reportedCurrency": "USD", "retainedEarnings": "-27500000", "totalLiabilities": "317200000", "otherCurrentAssets": "18600000", "totalCurrentAssets": "208700000", "currentLongTermDebt": "5800000", "longTermInvestments": "783900000", "shortTermInvestments": "None", "currentNetReceivables": "54400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1030899999", "currentAccountsPayable": "86500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203900000", "totalShareholderEquity": "958900000", "capitalLeaseObligations": "133600000", "otherCurrentLiabilities": "86500000", "totalCurrentLiabilities": "122400000", "otherNonCurrentLiabilities": "12300000", "totalNonCurrentLiabilities": "194799999", "cashAndShortTermInvestments": "135700000", "commonStockSharesOutstanding": "45900000", "intangibleAssetsExcludingGoodwill": "12700000", "cashAndCashEquivalentsAtCarryingValue": "135700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32100000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18700000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23200000", "cashflowFromInvestment": "-4200000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96200000, "cost_of_revenue": 86500000, "gross_profit": 9700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22100000, "depreciation_amortisation": 5800000, "ebitda": -16300000, "interest_expense": 2300000, "interest_income": null, "other_non_operating": null, "pretax_income": -35300000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": -32100000, "net_income_continuing_ops": -35800000, "net_income_to_common": -32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135700000, "short_term_investments": null, "net_receivables": 54400000, "inventory": null, "other_current_assets": null, "total_current_assets": 208700000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 12700000, "goodwill_and_intangibles": 66100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1030899999, "total_assets": 1239600000, "short_term_debt": 21400000, "accounts_payable": 86500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122400000, "long_term_debt": 64500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 194799999, "total_liabilities": 317200000, "total_debt": 85900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27500000, "total_equity": 958900000, "shares_outstanding": 45900000, "operating_cash_flow": -18700000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4200000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23200000, "free_cash_flow": -16900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22100000", "ebitda": "-16300000", "netIncome": "-32100000", "grossProfit": "9700000", "depreciation": "None", "totalRevenue": "96200000", "costOfRevenue": "86500000", "interestIncome": "2100000", "incomeBeforeTax": "-35300000", "interestExpense": "2300000", "operatingIncome": "-22100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-200000", "nonInterestIncome": "None", "operatingExpenses": "31800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-35800000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1239600000", "longTermDebt": "64500000", "shortTermDebt": "21400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12700000", "reportedCurrency": "USD", "retainedEarnings": "-27500000", "totalLiabilities": "317200000", "otherCurrentAssets": "18600000", "totalCurrentAssets": "208700000", "currentLongTermDebt": "5800000", "longTermInvestments": "783900000", "shortTermInvestments": "None", "currentNetReceivables": "54400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1030899999", "currentAccountsPayable": "86500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203900000", "totalShareholderEquity": "958900000", "capitalLeaseObligations": "133600000", "otherCurrentLiabilities": "86500000", "totalCurrentLiabilities": "122400000", "otherNonCurrentLiabilities": "12300000", "totalNonCurrentLiabilities": "194799999", "cashAndShortTermInvestments": "135700000", "commonStockSharesOutstanding": "45900000", "intangibleAssetsExcludingGoodwill": "12700000", "cashAndCashEquivalentsAtCarryingValue": "135700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32100000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18700000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23200000", "cashflowFromInvestment": "-4200000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 103300000, "cost_of_revenue": 90500000, "gross_profit": 12800000, "ebit": -98700000, "ebitda": 4300000, "pretax_income": -100200000, "tax_provision": -1600000, "net_income": -93000000, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182000000, "total_current_assets": 268300000, "total_assets": 1320700000, "short_term_debt": 21700000, "long_term_debt": 64500000, "total_debt": 86200000, "total_liabilities": 329800000, "total_equity": 1023800000, "shares_outstanding": 48200000, "goodwill_and_intangibles": 66600000 }, "cash_flow": { "operating_cash_flow": 18100000, "capital_expenditure": 4000000, "free_cash_flow": 22100000, "dividends_paid": 7100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240565, "ticker_id": 781, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-98700000", "ebitda": "4300000", "netIncome": "-93000000", "grossProfit": "12800000", "depreciation": "None", "totalRevenue": "103300000", "costOfRevenue": "90500000", "interestIncome": "2000000", "incomeBeforeTax": "-100200000", "interestExpense": "1500000", "operatingIncome": "-24100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1600000", "reportedCurrency": "USD", "netInterestIncome": "500000", "nonInterestIncome": "None", "operatingExpenses": "36900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-98600000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1320700000", "longTermDebt": "64500000", "shortTermDebt": "21700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13200000", "reportedCurrency": "USD", "retainedEarnings": "23300000", "totalLiabilities": "329800000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "268300000", "currentLongTermDebt": "6300000", "longTermInvestments": "792200000", "shortTermInvestments": "0", "currentNetReceivables": "60600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052400000", "currentAccountsPayable": "91900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "331800000", "totalShareholderEquity": "1023800000", "capitalLeaseObligations": "138200000", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "129699999", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "200100000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "48200000", "intangibleAssetsExcludingGoodwill": "13200000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-933000000", "profitLoss": "None", "dividendPayout": "7100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18100000", "capitalExpenditures": "4000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92100000", "cashflowFromInvestment": "22200000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103300000, "cost_of_revenue": 90500000, "gross_profit": 12800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -98700000, "depreciation_amortisation": 103000000, "ebitda": 4300000, "interest_expense": 1500000, "interest_income": null, "other_non_operating": null, "pretax_income": -100200000, "tax_provision": -1600000, "effective_tax_rate": null, "net_income": -93000000, "net_income_continuing_ops": -98600000, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182000000, "short_term_investments": 0, "net_receivables": 60600000, "inventory": null, "other_current_assets": null, "total_current_assets": 268300000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 13200000, "goodwill_and_intangibles": 66600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1052400000, "total_assets": 1320700000, "short_term_debt": 21700000, "accounts_payable": 91900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129699999, "long_term_debt": 64500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 200100000, "total_liabilities": 329800000, "total_debt": 86200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23300000, "total_equity": 1023800000, "shares_outstanding": 48200000, "operating_cash_flow": 18100000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22200000, "dividends_paid": 7100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92100000, "free_cash_flow": 22100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-98700000", "ebitda": "4300000", "netIncome": "-93000000", "grossProfit": "12800000", "depreciation": "None", "totalRevenue": "103300000", "costOfRevenue": "90500000", "interestIncome": "2000000", "incomeBeforeTax": "-100200000", "interestExpense": "1500000", "operatingIncome": "-24100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1600000", "reportedCurrency": "USD", "netInterestIncome": "500000", "nonInterestIncome": "None", "operatingExpenses": "36900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-98600000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1320700000", "longTermDebt": "64500000", "shortTermDebt": "21700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13200000", "reportedCurrency": "USD", "retainedEarnings": "23300000", "totalLiabilities": "329800000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "268300000", "currentLongTermDebt": "6300000", "longTermInvestments": "792200000", "shortTermInvestments": "0", "currentNetReceivables": "60600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052400000", "currentAccountsPayable": "91900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "331800000", "totalShareholderEquity": "1023800000", "capitalLeaseObligations": "138200000", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "129699999", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "200100000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "48200000", "intangibleAssetsExcludingGoodwill": "13200000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-933000000", "profitLoss": "None", "dividendPayout": "7100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18100000", "capitalExpenditures": "4000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92100000", "cashflowFromInvestment": "22200000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 106900000, "cost_of_revenue": 100700000, "gross_profit": 6200000, "ebit": -60700000, "ebitda": -54300000, "pretax_income": -64000000, "tax_provision": -3800000, "net_income": -68400000, "net_income_to_common": -68400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233800000, "total_current_assets": 265100000, "total_assets": 1514300000, "short_term_debt": 22100000, "long_term_debt": 61700000, "total_debt": 83800000, "total_liabilities": 331600000, "total_equity": 1209900000, "shares_outstanding": 54700000, "goodwill_and_intangibles": 67000000 }, "cash_flow": { "operating_cash_flow": -21600000, "capital_expenditure": 2500000, "free_cash_flow": -19100000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240567, "ticker_id": 781, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60700000", "ebitda": "-54300000", "netIncome": "-68400000", "grossProfit": "6200000", "depreciation": "None", "totalRevenue": "106900000", "costOfRevenue": "100700000", "interestIncome": "1900000", "incomeBeforeTax": "-64000000", "interestExpense": "3300000", "operatingIncome": "-13200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3800000", "reportedCurrency": "USD", "netInterestIncome": "-1400000", "nonInterestIncome": "None", "operatingExpenses": "19400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-60200000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1514300000", "longTermDebt": "61700000", "shortTermDebt": "22100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "13600000", "reportedCurrency": "USD", "retainedEarnings": "123500000", "totalLiabilities": "331600000", "otherCurrentAssets": "18500000", "totalCurrentAssets": "265100000", "currentLongTermDebt": "6900000", "longTermInvestments": "782100000", "shortTermInvestments": "0", "currentNetReceivables": "12800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1249200000", "currentAccountsPayable": "96800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210100000", "totalShareholderEquity": "1209900000", "capitalLeaseObligations": "141500000", "otherCurrentLiabilities": "96800000", "totalCurrentLiabilities": "130600000", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "201000000", "cashAndShortTermInvestments": "233800000", "commonStockSharesOutstanding": "54700000", "intangibleAssetsExcludingGoodwill": "13600000", "cashAndCashEquivalentsAtCarryingValue": "233800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68400000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21600000", "capitalExpenditures": "2500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227600000", "cashflowFromInvestment": "416300000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106900000, "cost_of_revenue": 100700000, "gross_profit": 6200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60700000, "depreciation_amortisation": 6400000, "ebitda": -54300000, "interest_expense": 3300000, "interest_income": null, "other_non_operating": null, "pretax_income": -64000000, "tax_provision": -3800000, "effective_tax_rate": null, "net_income": -68400000, "net_income_continuing_ops": -60200000, "net_income_to_common": -68400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233800000, "short_term_investments": 0, "net_receivables": 12800000, "inventory": null, "other_current_assets": null, "total_current_assets": 265100000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 13600000, "goodwill_and_intangibles": 67000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1249200000, "total_assets": 1514300000, "short_term_debt": 22100000, "accounts_payable": 96800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130600000, "long_term_debt": 61700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 201000000, "total_liabilities": 331600000, "total_debt": 83800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 123500000, "total_equity": 1209900000, "shares_outstanding": 54700000, "operating_cash_flow": -21600000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 416300000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -227600000, "free_cash_flow": -19100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60700000", "ebitda": "-54300000", "netIncome": "-68400000", "grossProfit": "6200000", "depreciation": "None", "totalRevenue": "106900000", "costOfRevenue": "100700000", "interestIncome": "1900000", "incomeBeforeTax": "-64000000", "interestExpense": "3300000", "operatingIncome": "-13200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3800000", "reportedCurrency": "USD", "netInterestIncome": "-1400000", "nonInterestIncome": "None", "operatingExpenses": "19400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-60200000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1514300000", "longTermDebt": "61700000", "shortTermDebt": "22100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "13600000", "reportedCurrency": "USD", "retainedEarnings": "123500000", "totalLiabilities": "331600000", "otherCurrentAssets": "18500000", "totalCurrentAssets": "265100000", "currentLongTermDebt": "6900000", "longTermInvestments": "782100000", "shortTermInvestments": "0", "currentNetReceivables": "12800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1249200000", "currentAccountsPayable": "96800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210100000", "totalShareholderEquity": "1209900000", "capitalLeaseObligations": "141500000", "otherCurrentLiabilities": "96800000", "totalCurrentLiabilities": "130600000", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "201000000", "cashAndShortTermInvestments": "233800000", "commonStockSharesOutstanding": "54700000", "intangibleAssetsExcludingGoodwill": "13600000", "cashAndCashEquivalentsAtCarryingValue": "233800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68400000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21600000", "capitalExpenditures": "2500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227600000", "cashflowFromInvestment": "416300000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 110200000, "cost_of_revenue": 127000000, "gross_profit": -16800000, "ebit": -132300000, "ebitda": -125900000, "pretax_income": -231300000, "tax_provision": -1800000, "net_income": -238800000, "net_income_to_common": -238800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66700000, "total_current_assets": 623500000, "total_assets": 1785800000, "short_term_debt": 121700000, "long_term_debt": 61700000, "total_debt": 183400000, "total_liabilities": 429100000, "total_equity": 1381400000, "shares_outstanding": 60800000, "goodwill_and_intangibles": 67500000 }, "cash_flow": { "operating_cash_flow": -21600000, "capital_expenditure": 2000000, "free_cash_flow": -19600000, "dividends_paid": 7800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240568, "ticker_id": 781, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-132300000", "ebitda": "-125900000", "netIncome": "-238800000", "grossProfit": "-16800000", "depreciation": "None", "totalRevenue": "110200000", "costOfRevenue": "127000000", "interestIncome": "4800000", "incomeBeforeTax": "-231300000", "interestExpense": "3300000", "operatingIncome": "-60900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1800000", "reportedCurrency": "USD", "netInterestIncome": "1500000", "nonInterestIncome": "None", "operatingExpenses": "44100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-229500000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1785800000", "longTermDebt": "61700000", "shortTermDebt": "121700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14100000", "reportedCurrency": "USD", "retainedEarnings": "200100000", "totalLiabilities": "429100000", "otherCurrentAssets": "545900000", "totalCurrentAssets": "623500000", "currentLongTermDebt": "106700000", "longTermInvestments": "669100000", "shortTermInvestments": "0", "currentNetReceivables": "10900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1162300000", "currentAccountsPayable": "89400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "312900000", "totalShareholderEquity": "1381400000", "capitalLeaseObligations": "144500000", "otherCurrentLiabilities": "-15000000", "totalCurrentLiabilities": "224500000", "otherNonCurrentLiabilities": "13400000", "totalNonCurrentLiabilities": "204600000", "cashAndShortTermInvestments": "66700000", "commonStockSharesOutstanding": "60800000", "intangibleAssetsExcludingGoodwill": "14100000", "cashAndCashEquivalentsAtCarryingValue": "66700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-240500000", "profitLoss": "None", "dividendPayout": "7800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21600000", "capitalExpenditures": "2000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122400000", "cashflowFromInvestment": "84500000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110200000, "cost_of_revenue": 127000000, "gross_profit": -16800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -132300000, "depreciation_amortisation": 6400000, "ebitda": -125900000, "interest_expense": 3300000, "interest_income": null, "other_non_operating": null, "pretax_income": -231300000, "tax_provision": -1800000, "effective_tax_rate": null, "net_income": -238800000, "net_income_continuing_ops": -229500000, "net_income_to_common": -238800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66700000, "short_term_investments": 0, "net_receivables": 10900000, "inventory": null, "other_current_assets": null, "total_current_assets": 623500000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 14100000, "goodwill_and_intangibles": 67500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1162300000, "total_assets": 1785800000, "short_term_debt": 121700000, "accounts_payable": 89400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224500000, "long_term_debt": 61700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204600000, "total_liabilities": 429100000, "total_debt": 183400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 200100000, "total_equity": 1381400000, "shares_outstanding": 60800000, "operating_cash_flow": -21600000, "stock_based_compensation": 11200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 84500000, "dividends_paid": 7800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122400000, "free_cash_flow": -19600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-132300000", "ebitda": "-125900000", "netIncome": "-238800000", "grossProfit": "-16800000", "depreciation": "None", "totalRevenue": "110200000", "costOfRevenue": "127000000", "interestIncome": "4800000", "incomeBeforeTax": "-231300000", "interestExpense": "3300000", "operatingIncome": "-60900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1800000", "reportedCurrency": "USD", "netInterestIncome": "1500000", "nonInterestIncome": "None", "operatingExpenses": "44100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-229500000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1785800000", "longTermDebt": "61700000", "shortTermDebt": "121700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14100000", "reportedCurrency": "USD", "retainedEarnings": "200100000", "totalLiabilities": "429100000", "otherCurrentAssets": "545900000", "totalCurrentAssets": "623500000", "currentLongTermDebt": "106700000", "longTermInvestments": "669100000", "shortTermInvestments": "0", "currentNetReceivables": "10900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1162300000", "currentAccountsPayable": "89400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "312900000", "totalShareholderEquity": "1381400000", "capitalLeaseObligations": "144500000", "otherCurrentLiabilities": "-15000000", "totalCurrentLiabilities": "224500000", "otherNonCurrentLiabilities": "13400000", "totalNonCurrentLiabilities": "204600000", "cashAndShortTermInvestments": "66700000", "commonStockSharesOutstanding": "60800000", "intangibleAssetsExcludingGoodwill": "14100000", "cashAndCashEquivalentsAtCarryingValue": "66700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-240500000", "profitLoss": "None", "dividendPayout": "7800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21600000", "capitalExpenditures": "2000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122400000", "cashflowFromInvestment": "84500000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 103200000, "cost_of_revenue": 105200000, "gross_profit": -2000000, "ebit": -12800000, "ebitda": -6300000, "pretax_income": -18500000, "tax_provision": 20200000, "net_income": -113000000, "net_income_to_common": -113000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126200000, "total_current_assets": 773500000, "total_assets": 2096400000, "short_term_debt": 116800000, "long_term_debt": 68600000, "total_debt": 185400000, "total_liabilities": 399700000, "total_equity": 1719900000, "shares_outstanding": 62300000, "goodwill_and_intangibles": 68000000 }, "cash_flow": { "operating_cash_flow": 14600000, "capital_expenditure": 1900000, "free_cash_flow": 16500000, "dividends_paid": 7600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240569, "ticker_id": 781, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12800000", "ebitda": "-6300000", "netIncome": "-113000000", "grossProfit": "-2000000", "depreciation": "None", "totalRevenue": "103200000", "costOfRevenue": "105200000", "interestIncome": "1400000", "incomeBeforeTax": "-18500000", "interestExpense": "3800000", "operatingIncome": "-21400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "20200000", "reportedCurrency": "USD", "netInterestIncome": "-2400000", "nonInterestIncome": "None", "operatingExpenses": "19400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-38700000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2096400000", "longTermDebt": "68600000", "shortTermDebt": "116800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "14600000", "reportedCurrency": "USD", "retainedEarnings": "446500000", "totalLiabilities": "399700000", "otherCurrentAssets": "636800000", "totalCurrentAssets": "773500000", "currentLongTermDebt": "102000000", "longTermInvestments": "832100000", "shortTermInvestments": "6200000", "currentNetReceivables": "10500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1322900000", "currentAccountsPayable": "53500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318500000", "totalShareholderEquity": "1719900000", "capitalLeaseObligations": "147900000", "otherCurrentLiabilities": "49400000", "totalCurrentLiabilities": "184600000", "otherNonCurrentLiabilities": "13400000", "totalNonCurrentLiabilities": "215100000", "cashAndShortTermInvestments": "126200000", "commonStockSharesOutstanding": "62300000", "intangibleAssetsExcludingGoodwill": "14600000", "cashAndCashEquivalentsAtCarryingValue": "126200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36700000", "profitLoss": "None", "dividendPayout": "7600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14600000", "capitalExpenditures": "1900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7400000", "cashflowFromInvestment": "-12500000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103200000, "cost_of_revenue": 105200000, "gross_profit": -2000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12800000, "depreciation_amortisation": 6500000, "ebitda": -6300000, "interest_expense": 3800000, "interest_income": null, "other_non_operating": null, "pretax_income": -18500000, "tax_provision": 20200000, "effective_tax_rate": null, "net_income": -113000000, "net_income_continuing_ops": -38700000, "net_income_to_common": -113000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126200000, "short_term_investments": 6200000, "net_receivables": 10500000, "inventory": null, "other_current_assets": null, "total_current_assets": 773500000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 14600000, "goodwill_and_intangibles": 68000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1322900000, "total_assets": 2096400000, "short_term_debt": 116800000, "accounts_payable": 53500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184600000, "long_term_debt": 68600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 215100000, "total_liabilities": 399700000, "total_debt": 185400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 446500000, "total_equity": 1719900000, "shares_outstanding": 62300000, "operating_cash_flow": 14600000, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12500000, "dividends_paid": 7600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7400000, "free_cash_flow": 16500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12800000", "ebitda": "-6300000", "netIncome": "-113000000", "grossProfit": "-2000000", "depreciation": "None", "totalRevenue": "103200000", "costOfRevenue": "105200000", "interestIncome": "1400000", "incomeBeforeTax": "-18500000", "interestExpense": "3800000", "operatingIncome": "-21400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "20200000", "reportedCurrency": "USD", "netInterestIncome": "-2400000", "nonInterestIncome": "None", "operatingExpenses": "19400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-38700000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2096400000", "longTermDebt": "68600000", "shortTermDebt": "116800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "14600000", "reportedCurrency": "USD", "retainedEarnings": "446500000", "totalLiabilities": "399700000", "otherCurrentAssets": "636800000", "totalCurrentAssets": "773500000", "currentLongTermDebt": "102000000", "longTermInvestments": "832100000", "shortTermInvestments": "6200000", "currentNetReceivables": "10500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1322900000", "currentAccountsPayable": "53500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318500000", "totalShareholderEquity": "1719900000", "capitalLeaseObligations": "147900000", "otherCurrentLiabilities": "49400000", "totalCurrentLiabilities": "184600000", "otherNonCurrentLiabilities": "13400000", "totalNonCurrentLiabilities": "215100000", "cashAndShortTermInvestments": "126200000", "commonStockSharesOutstanding": "62300000", "intangibleAssetsExcludingGoodwill": "14600000", "cashAndCashEquivalentsAtCarryingValue": "126200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36700000", "profitLoss": "None", "dividendPayout": "7600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14600000", "capitalExpenditures": "1900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7400000", "cashflowFromInvestment": "-12500000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 109900000, "cost_of_revenue": 109800000, "gross_profit": 100000, "ebit": -43900000, "ebitda": -36200000, "pretax_income": -59700000, "tax_provision": -13900000, "net_income": -46100000, "net_income_to_common": -46100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131500000, "total_current_assets": 196900000, "total_assets": 2228900000, "short_term_debt": 75500000, "long_term_debt": 120000000, "total_debt": 195500000, "total_liabilities": 413600000, "total_equity": 1836500000, "shares_outstanding": 62200000, "goodwill_and_intangibles": 68500000 }, "cash_flow": { "operating_cash_flow": -12000000, "capital_expenditure": 2400000, "free_cash_flow": -9600000, "dividends_paid": 7500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240570, "ticker_id": 781, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43900000", "ebitda": "-36200000", "netIncome": "-46100000", "grossProfit": "100000", "depreciation": "None", "totalRevenue": "109900000", "costOfRevenue": "109800000", "interestIncome": "1000000", "incomeBeforeTax": "-59700000", "interestExpense": "4100000", "operatingIncome": "-22000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-13900000", "reportedCurrency": "USD", "netInterestIncome": "-3100000", "nonInterestIncome": "None", "operatingExpenses": "22100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-45800000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2228900000", "longTermDebt": "120000000", "shortTermDebt": "75500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15100000", "reportedCurrency": "USD", "retainedEarnings": "567100000", "totalLiabilities": "413600000", "otherCurrentAssets": "23500000", "totalCurrentAssets": "196900000", "currentLongTermDebt": "61000000", "longTermInvestments": "1513000000", "shortTermInvestments": "6200000", "currentNetReceivables": "35700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2032000000", "currentAccountsPayable": "16600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330500000", "totalShareholderEquity": "1836500000", "capitalLeaseObligations": "149500000", "otherCurrentLiabilities": "34900000", "totalCurrentLiabilities": "146500000", "otherNonCurrentLiabilities": "12500000", "totalNonCurrentLiabilities": "267100000", "cashAndShortTermInvestments": "131500000", "commonStockSharesOutstanding": "62200000", "intangibleAssetsExcludingGoodwill": "15100000", "cashAndCashEquivalentsAtCarryingValue": "131500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45800000", "profitLoss": "None", "dividendPayout": "7500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12000000", "capitalExpenditures": "2400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8400000", "cashflowFromInvestment": "-8800000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109900000, "cost_of_revenue": 109800000, "gross_profit": 100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43900000, "depreciation_amortisation": 7700000, "ebitda": -36200000, "interest_expense": 4100000, "interest_income": null, "other_non_operating": null, "pretax_income": -59700000, "tax_provision": -13900000, "effective_tax_rate": null, "net_income": -46100000, "net_income_continuing_ops": -45800000, "net_income_to_common": -46100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131500000, "short_term_investments": 6200000, "net_receivables": 35700000, "inventory": null, "other_current_assets": null, "total_current_assets": 196900000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 15100000, "goodwill_and_intangibles": 68500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2032000000, "total_assets": 2228900000, "short_term_debt": 75500000, "accounts_payable": 16600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146500000, "long_term_debt": 120000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 267100000, "total_liabilities": 413600000, "total_debt": 195500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 567100000, "total_equity": 1836500000, "shares_outstanding": 62200000, "operating_cash_flow": -12000000, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8800000, "dividends_paid": 7500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8400000, "free_cash_flow": -9600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43900000", "ebitda": "-36200000", "netIncome": "-46100000", "grossProfit": "100000", "depreciation": "None", "totalRevenue": "109900000", "costOfRevenue": "109800000", "interestIncome": "1000000", "incomeBeforeTax": "-59700000", "interestExpense": "4100000", "operatingIncome": "-22000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-13900000", "reportedCurrency": "USD", "netInterestIncome": "-3100000", "nonInterestIncome": "None", "operatingExpenses": "22100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-45800000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2228900000", "longTermDebt": "120000000", "shortTermDebt": "75500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15100000", "reportedCurrency": "USD", "retainedEarnings": "567100000", "totalLiabilities": "413600000", "otherCurrentAssets": "23500000", "totalCurrentAssets": "196900000", "currentLongTermDebt": "61000000", "longTermInvestments": "1513000000", "shortTermInvestments": "6200000", "currentNetReceivables": "35700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2032000000", "currentAccountsPayable": "16600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330500000", "totalShareholderEquity": "1836500000", "capitalLeaseObligations": "149500000", "otherCurrentLiabilities": "34900000", "totalCurrentLiabilities": "146500000", "otherNonCurrentLiabilities": "12500000", "totalNonCurrentLiabilities": "267100000", "cashAndShortTermInvestments": "131500000", "commonStockSharesOutstanding": "62200000", "intangibleAssetsExcludingGoodwill": "15100000", "cashAndCashEquivalentsAtCarryingValue": "131500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45800000", "profitLoss": "None", "dividendPayout": "7500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12000000", "capitalExpenditures": "2400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8400000", "cashflowFromInvestment": "-8800000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 113900000, "cost_of_revenue": 111100000, "gross_profit": 2800000, "ebit": 6100000, "ebitda": 12800000, "pretax_income": -23700000, "tax_provision": -6200000, "net_income": -13600000, "net_income_to_common": -13600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160700000, "total_current_assets": 214800000, "total_assets": 2286200000, "short_term_debt": 16200000, "long_term_debt": 179300000, "total_debt": 195500000, "total_liabilities": 423400000, "total_equity": 1884000000, "shares_outstanding": 62400000, "goodwill_and_intangibles": 68800000 }, "cash_flow": { "operating_cash_flow": -40300000, "capital_expenditure": 2900000, "free_cash_flow": -37400000, "dividends_paid": 7400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240572, "ticker_id": 781, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6100000", "ebitda": "12800000", "netIncome": "-13600000", "grossProfit": "2800000", "depreciation": "None", "totalRevenue": "113900000", "costOfRevenue": "111100000", "interestIncome": "800000", "incomeBeforeTax": "-23700000", "interestExpense": "2900000", "operatingIncome": "-18100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6200000", "reportedCurrency": "USD", "netInterestIncome": "-2100000", "nonInterestIncome": "None", "operatingExpenses": "20900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-17500000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2286200000", "longTermDebt": "179300000", "shortTermDebt": "16200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15400000", "reportedCurrency": "USD", "retainedEarnings": "620800000", "totalLiabilities": "423400000", "otherCurrentAssets": "13200000", "totalCurrentAssets": "214800000", "currentLongTermDebt": "1900000", "longTermInvestments": "1585000000", "shortTermInvestments": "8900000", "currentNetReceivables": "32000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2071400000", "currentAccountsPayable": "55800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330200000", "totalShareholderEquity": "1884000000", "capitalLeaseObligations": "149000000", "otherCurrentLiabilities": "55800000", "totalCurrentLiabilities": "84200000", "otherNonCurrentLiabilities": "25200000", "totalNonCurrentLiabilities": "339200000", "cashAndShortTermInvestments": "160700000", "commonStockSharesOutstanding": "62400000", "intangibleAssetsExcludingGoodwill": "15400000", "cashAndCashEquivalentsAtCarryingValue": "160700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19400000", "profitLoss": "None", "dividendPayout": "7400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-40300000", "capitalExpenditures": "2900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92300000", "cashflowFromInvestment": "63000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113900000, "cost_of_revenue": 111100000, "gross_profit": 2800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6100000, "depreciation_amortisation": 6700000, "ebitda": 12800000, "interest_expense": 2900000, "interest_income": null, "other_non_operating": null, "pretax_income": -23700000, "tax_provision": -6200000, "effective_tax_rate": null, "net_income": -13600000, "net_income_continuing_ops": -17500000, "net_income_to_common": -13600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160700000, "short_term_investments": 8900000, "net_receivables": 32000000, "inventory": null, "other_current_assets": null, "total_current_assets": 214800000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 15400000, "goodwill_and_intangibles": 68800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2071400000, "total_assets": 2286200000, "short_term_debt": 16200000, "accounts_payable": 55800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84200000, "long_term_debt": 179300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 339200000, "total_liabilities": 423400000, "total_debt": 195500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 620800000, "total_equity": 1884000000, "shares_outstanding": 62400000, "operating_cash_flow": -40300000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 63000000, "dividends_paid": 7400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92300000, "free_cash_flow": -37400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6100000", "ebitda": "12800000", "netIncome": "-13600000", "grossProfit": "2800000", "depreciation": "None", "totalRevenue": "113900000", "costOfRevenue": "111100000", "interestIncome": "800000", "incomeBeforeTax": "-23700000", "interestExpense": "2900000", "operatingIncome": "-18100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6200000", "reportedCurrency": "USD", "netInterestIncome": "-2100000", "nonInterestIncome": "None", "operatingExpenses": "20900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-17500000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2286200000", "longTermDebt": "179300000", "shortTermDebt": "16200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15400000", "reportedCurrency": "USD", "retainedEarnings": "620800000", "totalLiabilities": "423400000", "otherCurrentAssets": "13200000", "totalCurrentAssets": "214800000", "currentLongTermDebt": "1900000", "longTermInvestments": "1585000000", "shortTermInvestments": "8900000", "currentNetReceivables": "32000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2071400000", "currentAccountsPayable": "55800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330200000", "totalShareholderEquity": "1884000000", "capitalLeaseObligations": "149000000", "otherCurrentLiabilities": "55800000", "totalCurrentLiabilities": "84200000", "otherNonCurrentLiabilities": "25200000", "totalNonCurrentLiabilities": "339200000", "cashAndShortTermInvestments": "160700000", "commonStockSharesOutstanding": "62400000", "intangibleAssetsExcludingGoodwill": "15400000", "cashAndCashEquivalentsAtCarryingValue": "160700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19400000", "profitLoss": "None", "dividendPayout": "7400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-40300000", "capitalExpenditures": "2900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92300000", "cashflowFromInvestment": "63000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 118000000, "cost_of_revenue": 111300000, "gross_profit": 6700000, "ebit": -168200000, "ebitda": -161500000, "pretax_income": -184800000, "tax_provision": -35900000, "net_income": -155000000, "net_income_to_common": -155000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45700000, "total_current_assets": 100700000, "total_assets": 2224000000, "short_term_debt": 14600000, "long_term_debt": 77700000, "total_debt": 92300000, "total_liabilities": 340500000, "total_equity": 1900700000, "shares_outstanding": 62200000, "goodwill_and_intangibles": 69300000 }, "cash_flow": { "operating_cash_flow": -10200000, "capital_expenditure": 1600000, "free_cash_flow": -8600000, "dividends_paid": 7500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240573, "ticker_id": 781, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-168200000", "ebitda": "-161500000", "netIncome": "-155000000", "grossProfit": "6700000", "depreciation": "None", "totalRevenue": "118000000", "costOfRevenue": "111300000", "interestIncome": "700000", "incomeBeforeTax": "-184800000", "interestExpense": "2000000", "operatingIncome": "-23000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-35900000", "reportedCurrency": "USD", "netInterestIncome": "-1300000", "nonInterestIncome": "None", "operatingExpenses": "29700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-155000000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2224000000", "longTermDebt": "77700000", "shortTermDebt": "14600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15900000", "reportedCurrency": "USD", "retainedEarnings": "642000000", "totalLiabilities": "340500000", "otherCurrentAssets": "15200000", "totalCurrentAssets": "100700000", "currentLongTermDebt": "500000", "longTermInvestments": "1645400000", "shortTermInvestments": "8900000", "currentNetReceivables": "30900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2123300000", "currentAccountsPayable": "70400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229400000", "totalShareholderEquity": "1900700000", "capitalLeaseObligations": "151200000", "otherCurrentLiabilities": "-14100000", "totalCurrentLiabilities": "99300000", "otherNonCurrentLiabilities": "26400000", "totalNonCurrentLiabilities": "241200000", "cashAndShortTermInvestments": "45700000", "commonStockSharesOutstanding": "62200000", "intangibleAssetsExcludingGoodwill": "15900000", "cashAndCashEquivalentsAtCarryingValue": "45700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-155000000", "profitLoss": "None", "dividendPayout": "7500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10200000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240400000", "cashflowFromInvestment": "58000000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-231400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118000000, "cost_of_revenue": 111300000, "gross_profit": 6700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -168200000, "depreciation_amortisation": 6700000, "ebitda": -161500000, "interest_expense": 2000000, "interest_income": null, "other_non_operating": null, "pretax_income": -184800000, "tax_provision": -35900000, "effective_tax_rate": null, "net_income": -155000000, "net_income_continuing_ops": -155000000, "net_income_to_common": -155000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45700000, "short_term_investments": 8900000, "net_receivables": 30900000, "inventory": null, "other_current_assets": null, "total_current_assets": 100700000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 15900000, "goodwill_and_intangibles": 69300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2123300000, "total_assets": 2224000000, "short_term_debt": 14600000, "accounts_payable": 70400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99300000, "long_term_debt": 77700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241200000, "total_liabilities": 340500000, "total_debt": 92300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 642000000, "total_equity": 1900700000, "shares_outstanding": 62200000, "operating_cash_flow": -10200000, "stock_based_compensation": 7900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 58000000, "dividends_paid": 7500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -240400000, "free_cash_flow": -8600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-168200000", "ebitda": "-161500000", "netIncome": "-155000000", "grossProfit": "6700000", "depreciation": "None", "totalRevenue": "118000000", "costOfRevenue": "111300000", "interestIncome": "700000", "incomeBeforeTax": "-184800000", "interestExpense": "2000000", "operatingIncome": "-23000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-35900000", "reportedCurrency": "USD", "netInterestIncome": "-1300000", "nonInterestIncome": "None", "operatingExpenses": "29700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-155000000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2224000000", "longTermDebt": "77700000", "shortTermDebt": "14600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15900000", "reportedCurrency": "USD", "retainedEarnings": "642000000", "totalLiabilities": "340500000", "otherCurrentAssets": "15200000", "totalCurrentAssets": "100700000", "currentLongTermDebt": "500000", "longTermInvestments": "1645400000", "shortTermInvestments": "8900000", "currentNetReceivables": "30900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2123300000", "currentAccountsPayable": "70400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229400000", "totalShareholderEquity": "1900700000", "capitalLeaseObligations": "151200000", "otherCurrentLiabilities": "-14100000", "totalCurrentLiabilities": "99300000", "otherNonCurrentLiabilities": "26400000", "totalNonCurrentLiabilities": "241200000", "cashAndShortTermInvestments": "45700000", "commonStockSharesOutstanding": "62200000", "intangibleAssetsExcludingGoodwill": "15900000", "cashAndCashEquivalentsAtCarryingValue": "45700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-155000000", "profitLoss": "None", "dividendPayout": "7500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10200000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240400000", "cashflowFromInvestment": "58000000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-231400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 110700000, "cost_of_revenue": 117400000, "gross_profit": -6700000, "ebit": -33600000, "ebitda": -26900000, "pretax_income": -18600000, "tax_provision": 56500000, "net_income": -89900000, "net_income_to_common": -89900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238300000, "total_current_assets": 335600000, "total_assets": 2609800000, "short_term_debt": 15800000, "long_term_debt": 77400000, "total_debt": 93200000, "total_liabilities": 344700000, "total_equity": 2282300000, "shares_outstanding": 70800000, "goodwill_and_intangibles": 69700000 }, "cash_flow": { "operating_cash_flow": -36000000, "capital_expenditure": 1300000, "free_cash_flow": -34700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240574, "ticker_id": 781, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33600000", "ebitda": "-26900000", "netIncome": "-89900000", "grossProfit": "-6700000", "depreciation": "None", "totalRevenue": "110700000", "costOfRevenue": "117400000", "interestIncome": "2100000", "incomeBeforeTax": "-18600000", "interestExpense": "2600000", "operatingIncome": "-40600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "56500000", "reportedCurrency": "USD", "netInterestIncome": "-500000", "nonInterestIncome": "None", "operatingExpenses": "33900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-91800000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2609800000", "longTermDebt": "77400000", "shortTermDebt": "15800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16300000", "reportedCurrency": "USD", "retainedEarnings": "804600000", "totalLiabilities": "344700000", "otherCurrentAssets": "21000000", "totalCurrentAssets": "335600000", "currentLongTermDebt": "1900000", "longTermInvestments": "1831000000", "shortTermInvestments": "45800000", "currentNetReceivables": "30500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2274200000", "currentAccountsPayable": "70100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232900000", "totalShareholderEquity": "2282300000", "capitalLeaseObligations": "153600000", "otherCurrentLiabilities": "70100000", "totalCurrentLiabilities": "101200000", "otherNonCurrentLiabilities": "26400000", "totalNonCurrentLiabilities": "243500000", "cashAndShortTermInvestments": "238300000", "commonStockSharesOutstanding": "70800000", "intangibleAssetsExcludingGoodwill": "16300000", "cashAndCashEquivalentsAtCarryingValue": "238300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-36000000", "capitalExpenditures": "1300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26400000", "cashflowFromInvestment": "194500000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110700000, "cost_of_revenue": 117400000, "gross_profit": -6700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33600000, "depreciation_amortisation": 6700000, "ebitda": -26900000, "interest_expense": 2600000, "interest_income": null, "other_non_operating": null, "pretax_income": -18600000, "tax_provision": 56500000, "effective_tax_rate": null, "net_income": -89900000, "net_income_continuing_ops": -91800000, "net_income_to_common": -89900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238300000, "short_term_investments": 45800000, "net_receivables": 30500000, "inventory": null, "other_current_assets": null, "total_current_assets": 335600000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 16300000, "goodwill_and_intangibles": 69700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2274200000, "total_assets": 2609800000, "short_term_debt": 15800000, "accounts_payable": 70100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101200000, "long_term_debt": 77400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 243500000, "total_liabilities": 344700000, "total_debt": 93200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 804600000, "total_equity": 2282300000, "shares_outstanding": 70800000, "operating_cash_flow": -36000000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 194500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26400000, "free_cash_flow": -34700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33600000", "ebitda": "-26900000", "netIncome": "-89900000", "grossProfit": "-6700000", "depreciation": "None", "totalRevenue": "110700000", "costOfRevenue": "117400000", "interestIncome": "2100000", "incomeBeforeTax": "-18600000", "interestExpense": "2600000", "operatingIncome": "-40600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "56500000", "reportedCurrency": "USD", "netInterestIncome": "-500000", "nonInterestIncome": "None", "operatingExpenses": "33900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-91800000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2609800000", "longTermDebt": "77400000", "shortTermDebt": "15800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16300000", "reportedCurrency": "USD", "retainedEarnings": "804600000", "totalLiabilities": "344700000", "otherCurrentAssets": "21000000", "totalCurrentAssets": "335600000", "currentLongTermDebt": "1900000", "longTermInvestments": "1831000000", "shortTermInvestments": "45800000", "currentNetReceivables": "30500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2274200000", "currentAccountsPayable": "70100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232900000", "totalShareholderEquity": "2282300000", "capitalLeaseObligations": "153600000", "otherCurrentLiabilities": "70100000", "totalCurrentLiabilities": "101200000", "otherNonCurrentLiabilities": "26400000", "totalNonCurrentLiabilities": "243500000", "cashAndShortTermInvestments": "238300000", "commonStockSharesOutstanding": "70800000", "intangibleAssetsExcludingGoodwill": "16300000", "cashAndCashEquivalentsAtCarryingValue": "238300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-36000000", "capitalExpenditures": "1300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26400000", "cashflowFromInvestment": "194500000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 119300000, "cost_of_revenue": 108100000, "gross_profit": 11200000, "ebit": 17000000, "ebitda": 25400000, "pretax_income": -73500000, "tax_provision": -17300000, "net_income": -64800000, "net_income_to_common": -64800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106200000, "total_current_assets": 177300000, "total_assets": 2686700000, "short_term_debt": 16400000, "long_term_debt": 102500000, "total_debt": 118900000, "total_liabilities": 377500000, "total_equity": 2324500000, "shares_outstanding": 70100000, "goodwill_and_intangibles": 70200000 }, "cash_flow": { "operating_cash_flow": 7500000, "capital_expenditure": 3000000, "free_cash_flow": 10500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240575, "ticker_id": 781, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17000000", "ebitda": "25400000", "netIncome": "-64800000", "grossProfit": "11200000", "depreciation": "None", "totalRevenue": "119300000", "costOfRevenue": "108100000", "interestIncome": "4700000", "incomeBeforeTax": "-73500000", "interestExpense": "3700000", "operatingIncome": "-24700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-17300000", "reportedCurrency": "USD", "netInterestIncome": "1000000", "nonInterestIncome": "None", "operatingExpenses": "35900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8400000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "-56200000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2686700000", "longTermDebt": "102500000", "shortTermDebt": "16400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16800000", "reportedCurrency": "USD", "retainedEarnings": "901300000", "totalLiabilities": "377500000", "otherCurrentAssets": "29500000", "totalCurrentAssets": "177300000", "currentLongTermDebt": "2500000", "longTermInvestments": "2009700000", "shortTermInvestments": "15600000", "currentNetReceivables": "26000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2509400000", "currentAccountsPayable": "27000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "274200000", "totalShareholderEquity": "2324500000", "capitalLeaseObligations": "169200000", "otherCurrentLiabilities": "42000000", "totalCurrentLiabilities": "107500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "270000000", "cashAndShortTermInvestments": "106200000", "commonStockSharesOutstanding": "70100000", "intangibleAssetsExcludingGoodwill": "16800000", "cashAndCashEquivalentsAtCarryingValue": "106200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "7500000", "capitalExpenditures": "3000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5300000", "cashflowFromInvestment": "45900000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119300000, "cost_of_revenue": 108100000, "gross_profit": 11200000, "research_and_development": null, "selling_general_admin": 24000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17000000, "depreciation_amortisation": 8400000, "ebitda": 25400000, "interest_expense": 3700000, "interest_income": null, "other_non_operating": null, "pretax_income": -73500000, "tax_provision": -17300000, "effective_tax_rate": null, "net_income": -64800000, "net_income_continuing_ops": -56200000, "net_income_to_common": -64800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106200000, "short_term_investments": 15600000, "net_receivables": 26000000, "inventory": null, "other_current_assets": null, "total_current_assets": 177300000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 16800000, "goodwill_and_intangibles": 70200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2509400000, "total_assets": 2686700000, "short_term_debt": 16400000, "accounts_payable": 27000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107500000, "long_term_debt": 102500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 270000000, "total_liabilities": 377500000, "total_debt": 118900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 901300000, "total_equity": 2324500000, "shares_outstanding": 70100000, "operating_cash_flow": 7500000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 45900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5300000, "free_cash_flow": 10500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17000000", "ebitda": "25400000", "netIncome": "-64800000", "grossProfit": "11200000", "depreciation": "None", "totalRevenue": "119300000", "costOfRevenue": "108100000", "interestIncome": "4700000", "incomeBeforeTax": "-73500000", "interestExpense": "3700000", "operatingIncome": "-24700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-17300000", "reportedCurrency": "USD", "netInterestIncome": "1000000", "nonInterestIncome": "None", "operatingExpenses": "35900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8400000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "-56200000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2686700000", "longTermDebt": "102500000", "shortTermDebt": "16400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16800000", "reportedCurrency": "USD", "retainedEarnings": "901300000", "totalLiabilities": "377500000", "otherCurrentAssets": "29500000", "totalCurrentAssets": "177300000", "currentLongTermDebt": "2500000", "longTermInvestments": "2009700000", "shortTermInvestments": "15600000", "currentNetReceivables": "26000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2509400000", "currentAccountsPayable": "27000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "274200000", "totalShareholderEquity": "2324500000", "capitalLeaseObligations": "169200000", "otherCurrentLiabilities": "42000000", "totalCurrentLiabilities": "107500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "270000000", "cashAndShortTermInvestments": "106200000", "commonStockSharesOutstanding": "70100000", "intangibleAssetsExcludingGoodwill": "16800000", "cashAndCashEquivalentsAtCarryingValue": "106200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "7500000", "capitalExpenditures": "3000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5300000", "cashflowFromInvestment": "45900000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 143600000, "cost_of_revenue": 132100000, "gross_profit": 11500000, "ebit": -179300000, "ebitda": -168800000, "pretax_income": -211100000, "tax_provision": -40500000, "net_income": -157300000, "net_income_to_common": -157300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58100000, "total_current_assets": 126300000, "total_assets": 2768400000, "short_term_debt": 18900000, "long_term_debt": 99500000, "total_debt": 118400000, "total_liabilities": 402800000, "total_equity": 2388900000, "shares_outstanding": 72100000, "goodwill_and_intangibles": 75000000 }, "cash_flow": { "operating_cash_flow": -19900000, "capital_expenditure": 2300000, "free_cash_flow": -17600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240577, "ticker_id": 781, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-179300000", "ebitda": "-168800000", "netIncome": "-157300000", "grossProfit": "11500000", "depreciation": "None", "totalRevenue": "143600000", "costOfRevenue": "132100000", "interestIncome": "3400000", "incomeBeforeTax": "-211100000", "interestExpense": "5800000", "operatingIncome": "-51900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-40500000", "reportedCurrency": "USD", "netInterestIncome": "-2400000", "nonInterestIncome": "None", "operatingExpenses": "63400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-170600000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2768400000", "longTermDebt": "99500000", "shortTermDebt": "18900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "21600000", "reportedCurrency": "USD", "retainedEarnings": "966100000", "totalLiabilities": "402800000", "otherCurrentAssets": "40900000", "totalCurrentAssets": "126300000", "currentLongTermDebt": "3100000", "longTermInvestments": "2296500000", "shortTermInvestments": "18500000", "currentNetReceivables": "8800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2642100000", "currentAccountsPayable": "88000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "186100000", "shortLongTermDebtTotal": "263300000", "totalShareholderEquity": "2388900000", "capitalLeaseObligations": "160700000", "otherCurrentLiabilities": "-15800000", "totalCurrentLiabilities": "118400000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "284400000", "cashAndShortTermInvestments": "58100000", "commonStockSharesOutstanding": "72100000", "intangibleAssetsExcludingGoodwill": "21600000", "cashAndCashEquivalentsAtCarryingValue": "58100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-170600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19900000", "capitalExpenditures": "2300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52100000", "cashflowFromInvestment": "17400000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143600000, "cost_of_revenue": 132100000, "gross_profit": 11500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -179300000, "depreciation_amortisation": 10500000, "ebitda": -168800000, "interest_expense": 5800000, "interest_income": null, "other_non_operating": null, "pretax_income": -211100000, "tax_provision": -40500000, "effective_tax_rate": null, "net_income": -157300000, "net_income_continuing_ops": -170600000, "net_income_to_common": -157300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58100000, "short_term_investments": 18500000, "net_receivables": 8800000, "inventory": null, "other_current_assets": null, "total_current_assets": 126300000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 21600000, "goodwill_and_intangibles": 75000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2642100000, "total_assets": 2768400000, "short_term_debt": 18900000, "accounts_payable": 88000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118400000, "long_term_debt": 99500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 284400000, "total_liabilities": 402800000, "total_debt": 118400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 966100000, "total_equity": 2388900000, "shares_outstanding": 72100000, "operating_cash_flow": -19900000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52100000, "free_cash_flow": -17600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-179300000", "ebitda": "-168800000", "netIncome": "-157300000", "grossProfit": "11500000", "depreciation": "None", "totalRevenue": "143600000", "costOfRevenue": "132100000", "interestIncome": "3400000", "incomeBeforeTax": "-211100000", "interestExpense": "5800000", "operatingIncome": "-51900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-40500000", "reportedCurrency": "USD", "netInterestIncome": "-2400000", "nonInterestIncome": "None", "operatingExpenses": "63400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-170600000" }, "balance": { "goodwill": "53400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2768400000", "longTermDebt": "99500000", "shortTermDebt": "18900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "21600000", "reportedCurrency": "USD", "retainedEarnings": "966100000", "totalLiabilities": "402800000", "otherCurrentAssets": "40900000", "totalCurrentAssets": "126300000", "currentLongTermDebt": "3100000", "longTermInvestments": "2296500000", "shortTermInvestments": "18500000", "currentNetReceivables": "8800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2642100000", "currentAccountsPayable": "88000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "186100000", "shortLongTermDebtTotal": "263300000", "totalShareholderEquity": "2388900000", "capitalLeaseObligations": "160700000", "otherCurrentLiabilities": "-15800000", "totalCurrentLiabilities": "118400000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "284400000", "cashAndShortTermInvestments": "58100000", "commonStockSharesOutstanding": "72100000", "intangibleAssetsExcludingGoodwill": "21600000", "cashAndCashEquivalentsAtCarryingValue": "58100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-170600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19900000", "capitalExpenditures": "2300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52100000", "cashflowFromInvestment": "17400000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "income_statement": { "revenue": 152800000, "cost_of_revenue": 139600000, "gross_profit": 13200000, "ebit": -59100000, "ebitda": -49700000, "pretax_income": -112200000, "tax_provision": -21800000, "net_income": -87200000, "net_income_to_common": -87200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112700000, "total_current_assets": 190100000, "total_assets": 2995600000, "short_term_debt": 46000000, "long_term_debt": 98300000, "total_debt": 144300000, "total_liabilities": 413600000, "total_equity": 2592000000, "shares_outstanding": 75400000, "goodwill_and_intangibles": 75600000 }, "cash_flow": { "operating_cash_flow": -14900000, "capital_expenditure": 2200000, "free_cash_flow": -12700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240578, "ticker_id": 781, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:05.871360+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59100000", "ebitda": "-49700000", "netIncome": "-87200000", "grossProfit": "13200000", "depreciation": "None", "totalRevenue": "152800000", "costOfRevenue": "139600000", "interestIncome": "2700000", "incomeBeforeTax": "-112200000", "interestExpense": "4000000", "operatingIncome": "-19600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-21800000", "reportedCurrency": "USD", "netInterestIncome": "-1300000", "nonInterestIncome": "None", "operatingExpenses": "32800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-88600000", "costofGoodsAndServicesSold": "139600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9400000", "sellingGeneralAndAdministrative": "39500000", "netIncomeFromContinuingOperations": "-90400000" }, "balance": { "goodwill": "53400000", "inventory": "-5400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2995600000", "longTermDebt": "98300000", "shortTermDebt": "46000000", "treasuryStock": "-474500000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "22200000", "reportedCurrency": "USD", "retainedEarnings": "1123400000", "totalLiabilities": "413600000", "otherCurrentAssets": "23800000", "totalCurrentAssets": "190100000", "currentLongTermDebt": "5000000", "longTermInvestments": "2307400000", "shortTermInvestments": "53600000", "currentNetReceivables": "5400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2805500000", "currentAccountsPayable": "86900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78600000", "shortLongTermDebtTotal": "290900000", "totalShareholderEquity": "2592000000", "capitalLeaseObligations": "167100000", "otherCurrentLiabilities": "-20500000", "totalCurrentLiabilities": "127900000", "otherNonCurrentLiabilities": "40800000", "totalNonCurrentLiabilities": "285700000", "cashAndShortTermInvestments": "112700000", "commonStockSharesOutstanding": "75400000", "intangibleAssetsExcludingGoodwill": "22200000", "cashAndCashEquivalentsAtCarryingValue": "112700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14900000", "capitalExpenditures": "2200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50600000", "cashflowFromInvestment": "-6600000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152800000, "cost_of_revenue": 139600000, "gross_profit": 13200000, "research_and_development": null, "selling_general_admin": 39500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59100000, "depreciation_amortisation": 9400000, "ebitda": -49700000, "interest_expense": 4000000, "interest_income": null, "other_non_operating": null, "pretax_income": -112200000, "tax_provision": -21800000, "effective_tax_rate": null, "net_income": -87200000, "net_income_continuing_ops": -90400000, "net_income_to_common": -87200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112700000, "short_term_investments": 53600000, "net_receivables": 5400000, "inventory": -5400000, "other_current_assets": null, "total_current_assets": 190100000, "net_ppe": null, "goodwill": 53400000, "intangible_assets": 22200000, "goodwill_and_intangibles": 75600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2805500000, "total_assets": 2995600000, "short_term_debt": 46000000, "accounts_payable": 86900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127900000, "long_term_debt": 98300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 285700000, "total_liabilities": 413600000, "total_debt": 144300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1123400000, "total_equity": 2592000000, "shares_outstanding": 75400000, "operating_cash_flow": -14900000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50600000, "free_cash_flow": -12700000, "net_change_in_cash": -72100000 }, "raw_data": { "income": { "ebit": "-59100000", "ebitda": "-49700000", "netIncome": "-87200000", "grossProfit": "13200000", "depreciation": "None", "totalRevenue": "152800000", "costOfRevenue": "139600000", "interestIncome": "2700000", "incomeBeforeTax": "-112200000", "interestExpense": "4000000", "operatingIncome": "-19600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-21800000", "reportedCurrency": "USD", "netInterestIncome": "-1300000", "nonInterestIncome": "None", "operatingExpenses": "32800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-88600000", "costofGoodsAndServicesSold": "139600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9400000", "sellingGeneralAndAdministrative": "39500000", "netIncomeFromContinuingOperations": "-90400000" }, "balance": { "goodwill": "53400000", "inventory": "-5400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2995600000", "longTermDebt": "98300000", "shortTermDebt": "46000000", "treasuryStock": "-474500000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "22200000", "reportedCurrency": "USD", "retainedEarnings": "1123400000", "totalLiabilities": "413600000", "otherCurrentAssets": "23800000", "totalCurrentAssets": "190100000", "currentLongTermDebt": "5000000", "longTermInvestments": "2307400000", "shortTermInvestments": "53600000", "currentNetReceivables": "5400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2805500000", "currentAccountsPayable": "86900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78600000", "shortLongTermDebtTotal": "290900000", "totalShareholderEquity": "2592000000", "capitalLeaseObligations": "167100000", "otherCurrentLiabilities": "-20500000", "totalCurrentLiabilities": "127900000", "otherNonCurrentLiabilities": "40800000", "totalNonCurrentLiabilities": "285700000", "cashAndShortTermInvestments": "112700000", "commonStockSharesOutstanding": "75400000", "intangibleAssetsExcludingGoodwill": "22200000", "cashAndCashEquivalentsAtCarryingValue": "112700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14900000", "capitalExpenditures": "2200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50600000", "cashflowFromInvestment": "-6600000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9400000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }