{ "ticker": { "uuid": "627ce0b9-ecab-423d-a5c0-5cb957671780", "symbol": "MSTR", "name": "MicroStrategy Incorporated", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/627ce0b9-ecab-423d-a5c0-5cb957671780/", "api_url": "https://sharemaestro.com/factors/api/tickers/627ce0b9-ecab-423d-a5c0-5cb957671780/" }, "ticker_metadata": { "id": 7224, "uuid": "627ce0b9-ecab-423d-a5c0-5cb957671780", "symbol": "MSTR", "name": "MicroStrategy Incorporated", "asset_type": "equity", "market_cap": 54141088000, "stock_exchange_id": 2, "industry": "Software - Application", "sector": "Technology", "description": "MicroStrategy Incorporated provides global business analysis software and services. The company is headquartered in Tysons Corner, Virginia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "627ce0b9-ecab-423d-a5c0-5cb957671780", "symbol": "MSTR", "name": "MicroStrategy Incorporated", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/627ce0b9-ecab-423d-a5c0-5cb957671780/", "api_url": "https://sharemaestro.com/factors/api/tickers/627ce0b9-ecab-423d-a5c0-5cb957671780/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.11, "value": 0.24, "quality": 0.7, "momentum": 0.01, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 120.44, "market_cap": 40216481720, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0103, "shareholder_yield": 0.0129, "roe": -0.2708, "piotroski_f_score": 3, "momentum_12_1": -0.4991, "volatility_252d": 0.6114 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:09.993293+00:00", "batch_id": "" }, "size": { "price_close": 120.44, "market_cap": 40216481720, "market_cap_usd": 40216481720, "enterprise_value": 46205786720, "shares_outstanding": 333913000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8812, "ptbv_ratio": null, "ps_ratio": 81.9961, "pcf_ratio": null, "pfcf_ratio": 2.9712, "ev_ebitda": 96.8372, "ev_ebit": 102.8116, "ev_sales": 94.2075, "ev_fcf": 3.4137, "earnings_yield": null, "fcf_yield": 0.2929, "price_to_sales": 81.9961, "price_to_book": 0.8812, "price_to_cashflow": null, "ebitda_to_ev": 0.0103, "sales_yield": 0.0106 }, "yield": { "dividend_yield": 0.0129, "buyback_yield": 0, "shareholder_yield": 0.0129, "debt_paydown_yield": null, "total_yield": 0.0129 }, "quality": { "gross_margin": 0.6811, "operating_margin": 0.9163, "net_margin": -25.1939, "ebitda_margin": 0.9728, "fcf_margin": 27.5966, "roe": -0.2708, "roa": -0.2277, "roic": 0.0065, "roc_greenblatt": null, "asset_turnover": 0.009, "cash_conversion": -1.0954, "accruals_ratio": -0.2268, "sbc_to_revenue": 0.0238, "piotroski_f_score": 3, "altman_z_score": 2.7088, "earnings_stability_5y": 3.4361, "revenue_stability_5y": 0.0323, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0062, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1892, "net_debt_to_ebitda": 12.5523, "debt_to_assets": 0.151, "interest_coverage": 9.0452, "current_ratio": 6.0529, "quick_ratio": 6.0529, "net_debt": 5989305000, "local_beta": 0.0021, "volatility_252d": 0.6114, "volatility_60d": 1.476, "max_drawdown_12m": -0.7243, "risk_adjusted_momentum": -0.8162 }, "growth": { "revenue_growth_1y": 0.0679, "revenue_growth_3y_cagr": -0.0149, "revenue_growth_5y_cagr": -0.0015, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5171, "book_value_growth_1y": 0.8338, "revenue_growth": 0.0679, "earnings_growth": null }, "momentum": { "price_return_1m": -0.358, "price_return_3m": -0.098, "price_return_6m": -0.3271, "price_return_9m": -0.6414, "price_return_12m": -0.6784, "price_return_12m_ex1m": -0.4991, "momentum_6m": -0.3271, "momentum_12m": -0.6784, "momentum_12_1": -0.4991, "distance_from_52w_high": -0.7229, "distance_from_52w_low": 0.0051, "relative_strength": -0.8363 }, "raw_ttm": { "revenue_ttm": 490468000, "gross_profit_ttm": 334075000, "ebit_ttm": 449422000, "ebitda_ttm": 477149000, "net_income_ttm": -12356780000, "eps_diluted_ttm": -37.006, "operating_cash_flow_ttm": -50863000, "capital_expenditure_ttm": 13586134000, "fcf_ttm": 13535271000, "dividends_paid_ttm": 520068000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49686000, "cash_and_equivalents": 2207219000, "total_current_assets": 2391224000, "total_current_liabilities": 395057000, "net_ppe": null, "total_assets": 54268750000, "total_debt": 8196524000, "total_equity": 45636285000, "net_working_capital": -179650000, "book_value_per_share": 136.6712, "retained_earnings": -6471465000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6013390000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 50, "rank_ps": 98, "rank_pcf": 50, "rank_ev_ebitda": 97, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 87, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 24, "rank_fcf_margin": 1, "rank_piotroski": 88, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 99 }, "composites": { "value_composite": 76, "quality_composite": 30, "momentum_composite": 99, "growth_composite": 67, "yield_composite": 29, "svqf_composite": 59, "vc1_composite": 80, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.4099, "os_score": 0.11, "value_percentile": 0.24, "quality_percentile": 0.7, "momentum_percentile": 0.01, "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": 74, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1953, "ticker_id": 7224, "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": "2026-06-07T06:49:09.993293+00:00", "batch_id": "", "os_score_delta": null, "price_close": 120.44, "market_cap": 40216481720, "market_cap_usd": 40216481720, "enterprise_value": 46205786720, "shares_outstanding": 333913000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.88123917, "ptbv_ratio": null, "ps_ratio": 81.99613781, "pcf_ratio": null, "pfcf_ratio": 2.9712358, "ev_ebitda": 96.83722845, "ev_ebit": 102.81158181, "ev_sales": 94.2075461, "ev_fcf": 3.41373192, "earnings_yield": null, "fcf_yield": 0.29293454, "dividend_yield": 0.01293171, "buyback_yield": 0, "shareholder_yield": 0.01293171, "debt_paydown_yield": null, "total_yield": 0.01293171, "gross_margin": 0.68113516, "operating_margin": 0.91631258, "net_margin": -25.19385566, "ebitda_margin": 0.9728443, "fcf_margin": 27.59664443, "roe": -0.27076656, "roa": -0.22769605, "roic": 0.00652906, "roc_greenblatt": null, "asset_turnover": 0.00903776, "cash_conversion": -1.09537201, "accruals_ratio": -0.22675881, "sbc_to_revenue": 0.02381195, "debt_to_equity": 0.18915793, "net_debt_to_ebitda": 12.55227403, "debt_to_assets": 0.1510358, "interest_coverage": 9.04524413, "current_ratio": 6.0528582, "quick_ratio": 6.0528582, "net_debt": 5989305000, "revenue_growth_1y": 0.06791559, "revenue_growth_3y_cagr": -0.01493012, "revenue_growth_5y_cagr": -0.00146078, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.51714542, "book_value_growth_1y": 0.83377715, "piotroski_f_score": 3, "altman_z_score": 2.70880716, "earnings_stability_5y": 3.436108, "revenue_stability_5y": 0.032274, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.35796151, "price_return_3m": -0.09803041, "price_return_6m": -0.32711325, "price_return_9m": -0.64140888, "price_return_12m": -0.6783721, "price_return_12m_ex1m": -0.49905199, "distance_from_52w_high": -0.72285885, "distance_from_52w_low": 0.00509054, "relative_strength": -0.83631315, "local_beta": 0.0021, "volatility_252d": 0.611428, "volatility_60d": 1.475952, "max_drawdown_12m": -0.72426251, "revenue_ttm": 490468000, "gross_profit_ttm": 334075000, "ebit_ttm": 449422000, "ebitda_ttm": 477149000, "net_income_ttm": -12356780000, "eps_diluted_ttm": -37.00598659, "operating_cash_flow_ttm": -50863000, "capital_expenditure_ttm": 13586134000, "fcf_ttm": 13535271000, "dividends_paid_ttm": 520068000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49686000, "cash_and_equivalents": 2207219000, "total_current_assets": 2391224000, "total_current_liabilities": 395057000, "net_ppe": null, "total_assets": 54268750000, "total_debt": 8196524000, "total_equity": 45636285000, "net_working_capital": -179650000, "book_value_per_share": 136.67118381, "retained_earnings": -6471465000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6013390000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 50, "rank_ps": 98, "rank_pcf": 50, "rank_ev_ebitda": 97, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 87, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 24, "rank_fcf_margin": 1, "rank_piotroski": 88, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 99, "value_composite": 76, "quality_composite": 30, "momentum_composite": 99, "growth_composite": 67, "yield_composite": 29, "svqf_composite": 59, "vc1_composite": 80, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 120.44, "os": 0.11, "value": 0.24, "quality": 0.7, "momentum": 0.01, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0129, "roe": -0.2708, "momentum_12_1": -0.4991, "complete_fields": { "id": 1953, "ticker_id": 7224, "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": "2026-06-07T06:49:09.993293+00:00", "batch_id": "", "os_score_delta": null, "price_close": 120.44, "market_cap": 40216481720, "market_cap_usd": 40216481720, "enterprise_value": 46205786720, "shares_outstanding": 333913000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.88123917, "ptbv_ratio": null, "ps_ratio": 81.99613781, "pcf_ratio": null, "pfcf_ratio": 2.9712358, "ev_ebitda": 96.83722845, "ev_ebit": 102.81158181, "ev_sales": 94.2075461, "ev_fcf": 3.41373192, "earnings_yield": null, "fcf_yield": 0.29293454, "dividend_yield": 0.01293171, "buyback_yield": 0, "shareholder_yield": 0.01293171, "debt_paydown_yield": null, "total_yield": 0.01293171, "gross_margin": 0.68113516, "operating_margin": 0.91631258, "net_margin": -25.19385566, "ebitda_margin": 0.9728443, "fcf_margin": 27.59664443, "roe": -0.27076656, "roa": -0.22769605, "roic": 0.00652906, "roc_greenblatt": null, "asset_turnover": 0.00903776, "cash_conversion": -1.09537201, "accruals_ratio": -0.22675881, "sbc_to_revenue": 0.02381195, "debt_to_equity": 0.18915793, "net_debt_to_ebitda": 12.55227403, "debt_to_assets": 0.1510358, "interest_coverage": 9.04524413, "current_ratio": 6.0528582, "quick_ratio": 6.0528582, "net_debt": 5989305000, "revenue_growth_1y": 0.06791559, "revenue_growth_3y_cagr": -0.01493012, "revenue_growth_5y_cagr": -0.00146078, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.51714542, "book_value_growth_1y": 0.83377715, "piotroski_f_score": 3, "altman_z_score": 2.70880716, "earnings_stability_5y": 3.436108, "revenue_stability_5y": 0.032274, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.35796151, "price_return_3m": -0.09803041, "price_return_6m": -0.32711325, "price_return_9m": -0.64140888, "price_return_12m": -0.6783721, "price_return_12m_ex1m": -0.49905199, "distance_from_52w_high": -0.72285885, "distance_from_52w_low": 0.00509054, "relative_strength": -0.83631315, "local_beta": 0.0021, "volatility_252d": 0.611428, "volatility_60d": 1.475952, "max_drawdown_12m": -0.72426251, "revenue_ttm": 490468000, "gross_profit_ttm": 334075000, "ebit_ttm": 449422000, "ebitda_ttm": 477149000, "net_income_ttm": -12356780000, "eps_diluted_ttm": -37.00598659, "operating_cash_flow_ttm": -50863000, "capital_expenditure_ttm": 13586134000, "fcf_ttm": 13535271000, "dividends_paid_ttm": 520068000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49686000, "cash_and_equivalents": 2207219000, "total_current_assets": 2391224000, "total_current_liabilities": 395057000, "net_ppe": null, "total_assets": 54268750000, "total_debt": 8196524000, "total_equity": 45636285000, "net_working_capital": -179650000, "book_value_per_share": 136.67118381, "retained_earnings": -6471465000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6013390000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 50, "rank_ps": 98, "rank_pcf": 50, "rank_ev_ebitda": 97, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 87, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 24, "rank_fcf_margin": 1, "rank_piotroski": 88, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 99, "value_composite": 76, "quality_composite": 30, "momentum_composite": 99, "growth_composite": 67, "yield_composite": 29, "svqf_composite": 59, "vc1_composite": 80, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 477234000, "cost_of_revenue": 149418000, "gross_profit": 327816000, "ebit": -5460986000, "ebitda": -5435469000, "pretax_income": -5525954000, "tax_provision": -1677802000, "net_income": -4031480000, "net_income_to_common": -4031480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2303343000, "total_current_assets": 2564137000, "total_assets": 61641082000, "short_term_debt": 31313000, "long_term_debt": 8158842000, "total_debt": 8190155000, "total_liabilities": 10598110000, "total_equity": 51042972000, "shares_outstanding": 293998000, "goodwill_and_intangibles": 58854028000 }, "cash_flow": { "operating_cash_flow": -67241000, "capital_expenditure": 37000000, "free_cash_flow": -30241000, "dividends_paid": 381367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124899, "ticker_id": 7224, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5460986000", "ebitda": "-5435469000", "netIncome": "-4031480000", "grossProfit": "327816000", "depreciation": "None", "totalRevenue": "477234000", "costOfRevenue": "149418000", "interestIncome": "None", "incomeBeforeTax": "-5525954000", "interestExpense": "64968000", "operatingIncome": "-5444385000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1677802000", "reportedCurrency": "USD", "netInterestIncome": "-64968000", "nonInterestIncome": "None", "operatingExpenses": "5772201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93859000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25517000", "sellingGeneralAndAdministrative": "151910000", "netIncomeFromContinuingOperations": "-3848152000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "61641082000", "longTermDebt": "8158842000", "shortTermDebt": "31313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "58854028000", "reportedCurrency": "USD", "retainedEarnings": "6321763000", "totalLiabilities": "10598110000", "otherCurrentAssets": "55046000", "totalCurrentAssets": "2564137000", "currentLongTermDebt": "31313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59076945000", "currentAccountsPayable": "50335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8282425000", "totalShareholderEquity": "51042972000", "capitalLeaseObligations": "46135000", "otherCurrentLiabilities": "102726000", "totalCurrentLiabilities": "456492000", "otherNonCurrentLiabilities": "4736000", "totalNonCurrentLiabilities": "10141618000", "cashAndShortTermInvestments": "2303343000", "commonStockSharesOutstanding": "293998000", "intangibleAssetsExcludingGoodwill": "58854028000", "cashAndCashEquivalentsAtCarryingValue": "2303343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3848152000", "profitLoss": "None", "dividendPayout": "381367000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-67241000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24843527000", "cashflowFromInvestment": "-22512295000", "stockBasedCompensation": "53369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "381367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477234000, "cost_of_revenue": 149418000, "gross_profit": 327816000, "research_and_development": 93859000, "selling_general_admin": 151910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5460986000, "depreciation_amortisation": 25517000, "ebitda": -5435469000, "interest_expense": 64968000, "interest_income": null, "other_non_operating": null, "pretax_income": -5525954000, "tax_provision": -1677802000, "effective_tax_rate": null, "net_income": -4031480000, "net_income_continuing_ops": -3848152000, "net_income_to_common": -4031480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2303343000, "short_term_investments": null, "net_receivables": 205748000, "inventory": null, "other_current_assets": null, "total_current_assets": 2564137000, "net_ppe": null, "goodwill": null, "intangible_assets": 58854028000, "goodwill_and_intangibles": 58854028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59076945000, "total_assets": 61641082000, "short_term_debt": 31313000, "accounts_payable": 50335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 456492000, "long_term_debt": 8158842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10141618000, "total_liabilities": 10598110000, "total_debt": 8190155000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6321763000, "total_equity": 51042972000, "shares_outstanding": 293998000, "operating_cash_flow": -67241000, "stock_based_compensation": 53369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22512295000, "dividends_paid": 381367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24843527000, "free_cash_flow": -30241000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5460986000", "ebitda": "-5435469000", "netIncome": "-4031480000", "grossProfit": "327816000", "depreciation": "None", "totalRevenue": "477234000", "costOfRevenue": "149418000", "interestIncome": "None", "incomeBeforeTax": "-5525954000", "interestExpense": "64968000", "operatingIncome": "-5444385000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1677802000", "reportedCurrency": "USD", "netInterestIncome": "-64968000", "nonInterestIncome": "None", "operatingExpenses": "5772201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93859000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25517000", "sellingGeneralAndAdministrative": "151910000", "netIncomeFromContinuingOperations": "-3848152000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "61641082000", "longTermDebt": "8158842000", "shortTermDebt": "31313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "58854028000", "reportedCurrency": "USD", "retainedEarnings": "6321763000", "totalLiabilities": "10598110000", "otherCurrentAssets": "55046000", "totalCurrentAssets": "2564137000", "currentLongTermDebt": "31313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59076945000", "currentAccountsPayable": "50335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8282425000", "totalShareholderEquity": "51042972000", "capitalLeaseObligations": "46135000", "otherCurrentLiabilities": "102726000", "totalCurrentLiabilities": "456492000", "otherNonCurrentLiabilities": "4736000", "totalNonCurrentLiabilities": "10141618000", "cashAndShortTermInvestments": "2303343000", "commonStockSharesOutstanding": "293998000", "intangibleAssetsExcludingGoodwill": "58854028000", "cashAndCashEquivalentsAtCarryingValue": "2303343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3848152000", "profitLoss": "None", "dividendPayout": "381367000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-67241000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24843527000", "cashflowFromInvestment": "-22512295000", "stockBasedCompensation": "53369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "381367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39468000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 463456000, "cost_of_revenue": 129468000, "gross_profit": 333988000, "ebit": -1872405000, "ebitda": -1854597000, "pretax_income": -1934346000, "tax_provision": -767685000, "net_income": -1166661000, "net_income_to_common": -1166661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38117000, "total_current_assets": 252324000, "total_assets": 25843685000, "short_term_debt": 10901000, "long_term_debt": 7191158000, "total_debt": 7202059000, "total_liabilities": 7613701000, "total_equity": 18229984000, "shares_outstanding": 192549000, "goodwill_and_intangibles": 23909373000 }, "cash_flow": { "operating_cash_flow": -53032000, "capital_expenditure": 22086237000, "free_cash_flow": 22033205000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124904, "ticker_id": 7224, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1872405000", "ebitda": "-1854597000", "netIncome": "-1166661000", "grossProfit": "333988000", "depreciation": "None", "totalRevenue": "463456000", "costOfRevenue": "129468000", "interestIncome": "None", "incomeBeforeTax": "-1934346000", "interestExpense": "61941000", "operatingIncome": "-1852978000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-767685000", "reportedCurrency": "USD", "netInterestIncome": "-61941000", "nonInterestIncome": "None", "operatingExpenses": "2186966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118486000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17808000", "sellingGeneralAndAdministrative": "140537000", "netIncomeFromContinuingOperations": "-1166661000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "246000", "currentDebt": "None", "investments": "None", "totalAssets": "25843685000", "longTermDebt": "7191158000", "shortTermDebt": "10901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23909373000", "reportedCurrency": "USD", "retainedEarnings": "-2166876000", "totalLiabilities": "7613701000", "otherCurrentAssets": "33004000", "totalCurrentAssets": "252324000", "currentLongTermDebt": "517000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25591361000", "currentAccountsPayable": "33398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7258462000", "totalShareholderEquity": "18229984000", "capitalLeaseObligations": "56403000", "otherCurrentLiabilities": "73111000", "totalCurrentLiabilities": "355384000", "otherNonCurrentLiabilities": "5379000", "totalNonCurrentLiabilities": "7258317000", "cashAndShortTermInvestments": "38117000", "commonStockSharesOutstanding": "192549000", "intangibleAssetsExcludingGoodwill": "23909373000", "cashAndCashEquivalentsAtCarryingValue": "38117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1166661000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-53032000", "capitalExpenditures": "22086237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22132641000", "cashflowFromInvestment": "-22086237000", "stockBasedCompensation": "77124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 463456000, "cost_of_revenue": 129468000, "gross_profit": 333988000, "research_and_development": 118486000, "selling_general_admin": 140537000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1872405000, "depreciation_amortisation": 17808000, "ebitda": -1854597000, "interest_expense": 61941000, "interest_income": null, "other_non_operating": null, "pretax_income": -1934346000, "tax_provision": -767685000, "effective_tax_rate": null, "net_income": -1166661000, "net_income_continuing_ops": -1166661000, "net_income_to_common": -1166661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38117000, "short_term_investments": null, "net_receivables": 181203000, "inventory": null, "other_current_assets": null, "total_current_assets": 252324000, "net_ppe": null, "goodwill": null, "intangible_assets": 23909373000, "goodwill_and_intangibles": 23909373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25591361000, "total_assets": 25843685000, "short_term_debt": 10901000, "accounts_payable": 33398000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355384000, "long_term_debt": 7191158000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7258317000, "total_liabilities": 7613701000, "total_debt": 7202059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2166876000, "total_equity": 18229984000, "shares_outstanding": 192549000, "operating_cash_flow": -53032000, "stock_based_compensation": 77124000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22086237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22086237000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22132641000, "free_cash_flow": 22033205000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1872405000", "ebitda": "-1854597000", "netIncome": "-1166661000", "grossProfit": "333988000", "depreciation": "None", "totalRevenue": "463456000", "costOfRevenue": "129468000", "interestIncome": "None", "incomeBeforeTax": "-1934346000", "interestExpense": "61941000", "operatingIncome": "-1852978000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-767685000", "reportedCurrency": "USD", "netInterestIncome": "-61941000", "nonInterestIncome": "None", "operatingExpenses": "2186966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118486000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17808000", "sellingGeneralAndAdministrative": "140537000", "netIncomeFromContinuingOperations": "-1166661000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "246000", "currentDebt": "None", "investments": "None", "totalAssets": "25843685000", "longTermDebt": "7191158000", "shortTermDebt": "10901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23909373000", "reportedCurrency": "USD", "retainedEarnings": "-2166876000", "totalLiabilities": "7613701000", "otherCurrentAssets": "33004000", "totalCurrentAssets": "252324000", "currentLongTermDebt": "517000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25591361000", "currentAccountsPayable": "33398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7258462000", "totalShareholderEquity": "18229984000", "capitalLeaseObligations": "56403000", "otherCurrentLiabilities": "73111000", "totalCurrentLiabilities": "355384000", "otherNonCurrentLiabilities": "5379000", "totalNonCurrentLiabilities": "7258317000", "cashAndShortTermInvestments": "38117000", "commonStockSharesOutstanding": "192549000", "intangibleAssetsExcludingGoodwill": "23909373000", "cashAndCashEquivalentsAtCarryingValue": "38117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1166661000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-53032000", "capitalExpenditures": "22086237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22132641000", "cashflowFromInvestment": "-22086237000", "stockBasedCompensation": "77124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17808000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 496261000, "cost_of_revenue": 109944000, "gross_profit": 386317000, "ebit": -115047000, "ebitda": -115047000, "pretax_income": -124525000, "tax_provision": -553646000, "net_income": 429121000, "net_income_to_common": 429121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46817000, "total_current_assets": 267895000, "total_assets": 4762528000, "short_term_debt": 10946000, "long_term_debt": 2182108000, "total_debt": 2193054000, "total_liabilities": 2597556000, "total_equity": 2164972000, "shares_outstanding": 165660000, "goodwill_and_intangibles": 3626476000 }, "cash_flow": { "operating_cash_flow": 12712000, "capital_expenditure": 1905237000, "free_cash_flow": 1917949000, "dividends_paid": 4114001, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124909, "ticker_id": 7224, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-115047000", "ebitda": "-115047000", "netIncome": "429121000", "grossProfit": "386317000", "depreciation": "None", "totalRevenue": "496261000", "costOfRevenue": "109944000", "interestIncome": "None", "incomeBeforeTax": "-124525000", "interestExpense": "48960000", "operatingIncome": "-115047000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-553646000", "reportedCurrency": "USD", "netInterestIncome": "-48960000", "nonInterestIncome": "None", "operatingExpenses": "391420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120530000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31270000", "sellingGeneralAndAdministrative": "115312000", "netIncomeFromContinuingOperations": "429121000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4762528000", "longTermDebt": "2182108000", "shortTermDebt": "10946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3626476000", "reportedCurrency": "USD", "retainedEarnings": "-999234000", "totalLiabilities": "2597556000", "otherCurrentAssets": "37263000", "totalCurrentAssets": "267895000", "currentLongTermDebt": "483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4494633000", "currentAccountsPayable": "32627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2254140000", "totalShareholderEquity": "2164972000", "capitalLeaseObligations": "61086000", "otherCurrentLiabilities": "51538000", "totalCurrentLiabilities": "323273000", "otherNonCurrentLiabilities": "22208000", "totalNonCurrentLiabilities": "2274283000", "cashAndShortTermInvestments": "46817000", "commonStockSharesOutstanding": "165660000", "intangibleAssetsExcludingGoodwill": "3626476000", "cashAndCashEquivalentsAtCarryingValue": "46817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "429121000", "profitLoss": "None", "dividendPayout": "4114001", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12712000", "capitalExpenditures": "1905237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1889886000", "cashflowFromInvestment": "-1905237000", "stockBasedCompensation": "69571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4114001", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4114000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 496261000, "cost_of_revenue": 109944000, "gross_profit": 386317000, "research_and_development": 120530000, "selling_general_admin": 115312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -115047000, "depreciation_amortisation": 31270000, "ebitda": -115047000, "interest_expense": 48960000, "interest_income": null, "other_non_operating": null, "pretax_income": -124525000, "tax_provision": -553646000, "effective_tax_rate": null, "net_income": 429121000, "net_income_continuing_ops": 429121000, "net_income_to_common": 429121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46817000, "short_term_investments": null, "net_receivables": 183815000, "inventory": null, "other_current_assets": null, "total_current_assets": 267895000, "net_ppe": null, "goodwill": null, "intangible_assets": 3626476000, "goodwill_and_intangibles": 3626476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4494633000, "total_assets": 4762528000, "short_term_debt": 10946000, "accounts_payable": 32627000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 323273000, "long_term_debt": 2182108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2274283000, "total_liabilities": 2597556000, "total_debt": 2193054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -999234000, "total_equity": 2164972000, "shares_outstanding": 165660000, "operating_cash_flow": 12712000, "stock_based_compensation": 69571000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1905237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1905237000, "dividends_paid": 4114001, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1889886000, "free_cash_flow": 1917949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-115047000", "ebitda": "-115047000", "netIncome": "429121000", "grossProfit": "386317000", "depreciation": "None", "totalRevenue": "496261000", "costOfRevenue": "109944000", "interestIncome": "None", "incomeBeforeTax": "-124525000", "interestExpense": "48960000", "operatingIncome": "-115047000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-553646000", "reportedCurrency": "USD", "netInterestIncome": "-48960000", "nonInterestIncome": "None", "operatingExpenses": "391420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120530000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31270000", "sellingGeneralAndAdministrative": "115312000", "netIncomeFromContinuingOperations": "429121000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4762528000", "longTermDebt": "2182108000", "shortTermDebt": "10946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3626476000", "reportedCurrency": "USD", "retainedEarnings": "-999234000", "totalLiabilities": "2597556000", "otherCurrentAssets": "37263000", "totalCurrentAssets": "267895000", "currentLongTermDebt": "483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4494633000", "currentAccountsPayable": "32627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2254140000", "totalShareholderEquity": "2164972000", "capitalLeaseObligations": "61086000", "otherCurrentLiabilities": "51538000", "totalCurrentLiabilities": "323273000", "otherNonCurrentLiabilities": "22208000", "totalNonCurrentLiabilities": "2274283000", "cashAndShortTermInvestments": "46817000", "commonStockSharesOutstanding": "165660000", "intangibleAssetsExcludingGoodwill": "3626476000", "cashAndCashEquivalentsAtCarryingValue": "46817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "429121000", "profitLoss": "None", "dividendPayout": "4114001", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12712000", "capitalExpenditures": "1905237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1889886000", "cashflowFromInvestment": "-1905237000", "stockBasedCompensation": "69571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4114001", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4114000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14527000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 499264000, "cost_of_revenue": 102989000, "gross_profit": 396275000, "ebit": -1269329000, "ebitda": -1258455000, "pretax_income": -1322465000, "tax_provision": 147332000, "net_income": -1469797000, "net_income_to_common": -1469797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43835000, "total_current_assets": 264566000, "total_assets": 2410272000, "short_term_debt": 454000, "long_term_debt": 2378560000, "total_debt": 2379014000, "total_liabilities": 2793392000, "total_equity": -383120000, "shares_outstanding": 113210000, "goodwill_and_intangibles": 1840028000 }, "cash_flow": { "operating_cash_flow": 3211000, "capital_expenditure": 290407000, "free_cash_flow": 293618000, "dividends_paid": 2081999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124914, "ticker_id": 7224, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1269329000", "ebitda": "-1258455000", "netIncome": "-1469797000", "grossProfit": "396275000", "depreciation": "None", "totalRevenue": "499264000", "costOfRevenue": "102989000", "interestIncome": "None", "incomeBeforeTax": "-1322465000", "interestExpense": "53136000", "operatingIncome": "-1275742000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "147332000", "reportedCurrency": "USD", "netInterestIncome": "-53136000", "nonInterestIncome": "None", "operatingExpenses": "1672017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "127428000", "otherNonOperatingIncome": "6413000", "costofGoodsAndServicesSold": "102989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10874000", "sellingGeneralAndAdministrative": "111421000", "netIncomeFromContinuingOperations": "-1469797000" }, "balance": { "goodwill": "None", "inventory": "7033000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2410272000", "longTermDebt": "2378560000", "shortTermDebt": "454000", "treasuryStock": "-782104000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1840028000", "reportedCurrency": "USD", "retainedEarnings": "-1428355000", "totalLiabilities": "2793392000", "otherCurrentAssets": "31451000", "totalCurrentAssets": "264566000", "currentLongTermDebt": "454000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189280000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2145706000", "currentAccountsPayable": "42976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32311000", "shortLongTermDebtTotal": "2446358000", "totalShareholderEquity": "-383120000", "capitalLeaseObligations": "67344000", "otherCurrentLiabilities": "51045000", "totalCurrentLiabilities": "317403000", "otherNonCurrentLiabilities": "17124000", "totalNonCurrentLiabilities": "2475989000", "cashAndShortTermInvestments": "43835000", "commonStockSharesOutstanding": "113210000", "intangibleAssetsExcludingGoodwill": "1840028000", "cashAndCashEquivalentsAtCarryingValue": "43835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1469797000", "profitLoss": "None", "dividendPayout": "2081999", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3211000", "capitalExpenditures": "290407000", "changeInReceivables": "-5292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "265188000", "cashflowFromInvestment": "-278590000", "stockBasedCompensation": "63619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2081999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10191000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2081999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 499264000, "cost_of_revenue": 102989000, "gross_profit": 396275000, "research_and_development": 127428000, "selling_general_admin": 111421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1269329000, "depreciation_amortisation": 10874000, "ebitda": -1258455000, "interest_expense": 53136000, "interest_income": null, "other_non_operating": null, "pretax_income": -1322465000, "tax_provision": 147332000, "effective_tax_rate": null, "net_income": -1469797000, "net_income_continuing_ops": -1469797000, "net_income_to_common": -1469797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43835000, "short_term_investments": null, "net_receivables": 189280000, "inventory": 7033000, "other_current_assets": null, "total_current_assets": 264566000, "net_ppe": null, "goodwill": null, "intangible_assets": 1840028000, "goodwill_and_intangibles": 1840028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2145706000, "total_assets": 2410272000, "short_term_debt": 454000, "accounts_payable": 42976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317403000, "long_term_debt": 2378560000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2475989000, "total_liabilities": 2793392000, "total_debt": 2379014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1428355000, "total_equity": -383120000, "shares_outstanding": 113210000, "operating_cash_flow": 3211000, "stock_based_compensation": 63619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 290407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278590000, "dividends_paid": 2081999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 265188000, "free_cash_flow": 293618000, "net_change_in_cash": -10191000 }, "raw_data": { "income": { "ebit": "-1269329000", "ebitda": "-1258455000", "netIncome": "-1469797000", "grossProfit": "396275000", "depreciation": "None", "totalRevenue": "499264000", "costOfRevenue": "102989000", "interestIncome": "None", "incomeBeforeTax": "-1322465000", "interestExpense": "53136000", "operatingIncome": "-1275742000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "147332000", "reportedCurrency": "USD", "netInterestIncome": "-53136000", "nonInterestIncome": "None", "operatingExpenses": "1672017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "127428000", "otherNonOperatingIncome": "6413000", "costofGoodsAndServicesSold": "102989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10874000", "sellingGeneralAndAdministrative": "111421000", "netIncomeFromContinuingOperations": "-1469797000" }, "balance": { "goodwill": "None", "inventory": "7033000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2410272000", "longTermDebt": "2378560000", "shortTermDebt": "454000", "treasuryStock": "-782104000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1840028000", "reportedCurrency": "USD", "retainedEarnings": "-1428355000", "totalLiabilities": "2793392000", "otherCurrentAssets": "31451000", "totalCurrentAssets": "264566000", "currentLongTermDebt": "454000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189280000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2145706000", "currentAccountsPayable": "42976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32311000", "shortLongTermDebtTotal": "2446358000", "totalShareholderEquity": "-383120000", "capitalLeaseObligations": "67344000", "otherCurrentLiabilities": "51045000", "totalCurrentLiabilities": "317403000", "otherNonCurrentLiabilities": "17124000", "totalNonCurrentLiabilities": "2475989000", "cashAndShortTermInvestments": "43835000", "commonStockSharesOutstanding": "113210000", "intangibleAssetsExcludingGoodwill": "1840028000", "cashAndCashEquivalentsAtCarryingValue": "43835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1469797000", "profitLoss": "None", "dividendPayout": "2081999", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3211000", "capitalExpenditures": "290407000", "changeInReceivables": "-5292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "265188000", "cashflowFromInvestment": "-278590000", "stockBasedCompensation": "63619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2081999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10191000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2081999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10874000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 510762000, "cost_of_revenue": 91909000, "gross_profit": 418853000, "ebit": -782240000, "ebitda": -770882000, "pretax_income": -811389000, "tax_provision": -275909000, "net_income": -535480000, "net_income_to_common": -535480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63356000, "total_current_assets": 267965000, "total_assets": 3557124000, "short_term_debt": 46084000, "long_term_debt": 2155151000, "total_debt": 2201235000, "total_liabilities": 2578166000, "total_equity": 978958000, "shares_outstanding": 100200000, "goodwill_and_intangibles": 2850210000 }, "cash_flow": { "operating_cash_flow": 93833000, "capital_expenditure": 2629235000, "free_cash_flow": 2723068000, "dividends_paid": 1512410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124919, "ticker_id": 7224, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-782240000", "ebitda": "-770882000", "netIncome": "-535480000", "grossProfit": "418853000", "depreciation": "None", "totalRevenue": "510762000", "costOfRevenue": "91909000", "interestIncome": "None", "incomeBeforeTax": "-811389000", "interestExpense": "29149000", "operatingIncome": "-784527000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-275909000", "reportedCurrency": "USD", "netInterestIncome": "-29149000", "nonInterestIncome": "None", "operatingExpenses": "1203380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117117000", "otherNonOperatingIncome": "2287000", "costofGoodsAndServicesSold": "91909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11358000", "sellingGeneralAndAdministrative": "95501000", "netIncomeFromContinuingOperations": "-535480000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "3557124000", "longTermDebt": "2155151000", "shortTermDebt": "46084000", "treasuryStock": "-782104000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2850210000", "reportedCurrency": "USD", "retainedEarnings": "41442000", "totalLiabilities": "2578166000", "otherCurrentAssets": "15329000", "totalCurrentAssets": "267965000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189280000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3289159000", "currentAccountsPayable": "46084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103347000", "shortLongTermDebtTotal": "2231759000", "totalShareholderEquity": "978958000", "capitalLeaseObligations": "76608000", "otherCurrentLiabilities": "53041000", "totalCurrentLiabilities": "311985000", "otherNonCurrentLiabilities": "26224000", "totalNonCurrentLiabilities": "2266181000", "cashAndShortTermInvestments": "63356000", "commonStockSharesOutstanding": "100200000", "intangibleAssetsExcludingGoodwill": "2850210000", "cashAndCashEquivalentsAtCarryingValue": "63356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-535480000", "profitLoss": "None", "dividendPayout": "1512410000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12360000", "operatingCashflow": "93833000", "capitalExpenditures": "2629235000", "changeInReceivables": "2618000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2541685000", "cashflowFromInvestment": "-2629235000", "stockBasedCompensation": "44126000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1512410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11358000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 510762000, "cost_of_revenue": 91909000, "gross_profit": 418853000, "research_and_development": 117117000, "selling_general_admin": 95501000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -782240000, "depreciation_amortisation": 11358000, "ebitda": -770882000, "interest_expense": 29149000, "interest_income": null, "other_non_operating": null, "pretax_income": -811389000, "tax_provision": -275909000, "effective_tax_rate": null, "net_income": -535480000, "net_income_continuing_ops": -535480000, "net_income_to_common": -535480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63356000, "short_term_investments": null, "net_receivables": 189280000, "inventory": null, "other_current_assets": null, "total_current_assets": 267965000, "net_ppe": null, "goodwill": null, "intangible_assets": 2850210000, "goodwill_and_intangibles": 2850210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3289159000, "total_assets": 3557124000, "short_term_debt": 46084000, "accounts_payable": 46084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 311985000, "long_term_debt": 2155151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2266181000, "total_liabilities": 2578166000, "total_debt": 2201235000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 41442000, "total_equity": 978958000, "shares_outstanding": 100200000, "operating_cash_flow": 93833000, "stock_based_compensation": 44126000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2629235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2629235000, "dividends_paid": 1512410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2541685000, "free_cash_flow": 2723068000, "net_change_in_cash": 6283000 }, "raw_data": { "income": { "ebit": "-782240000", "ebitda": "-770882000", "netIncome": "-535480000", "grossProfit": "418853000", "depreciation": "None", "totalRevenue": "510762000", "costOfRevenue": "91909000", "interestIncome": "None", "incomeBeforeTax": "-811389000", "interestExpense": "29149000", "operatingIncome": "-784527000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-275909000", "reportedCurrency": "USD", "netInterestIncome": "-29149000", "nonInterestIncome": "None", "operatingExpenses": "1203380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117117000", "otherNonOperatingIncome": "2287000", "costofGoodsAndServicesSold": "91909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11358000", "sellingGeneralAndAdministrative": "95501000", "netIncomeFromContinuingOperations": "-535480000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "3557124000", "longTermDebt": "2155151000", "shortTermDebt": "46084000", "treasuryStock": "-782104000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2850210000", "reportedCurrency": "USD", "retainedEarnings": "41442000", "totalLiabilities": "2578166000", "otherCurrentAssets": "15329000", "totalCurrentAssets": "267965000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189280000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3289159000", "currentAccountsPayable": "46084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103347000", "shortLongTermDebtTotal": "2231759000", "totalShareholderEquity": "978958000", "capitalLeaseObligations": "76608000", "otherCurrentLiabilities": "53041000", "totalCurrentLiabilities": "311985000", "otherNonCurrentLiabilities": "26224000", "totalNonCurrentLiabilities": "2266181000", "cashAndShortTermInvestments": "63356000", "commonStockSharesOutstanding": "100200000", "intangibleAssetsExcludingGoodwill": "2850210000", "cashAndCashEquivalentsAtCarryingValue": "63356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-535480000", "profitLoss": "None", "dividendPayout": "1512410000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12360000", "operatingCashflow": "93833000", "capitalExpenditures": "2629235000", "changeInReceivables": "2618000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2541685000", "cashflowFromInvestment": "-2629235000", "stockBasedCompensation": "44126000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1512410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11358000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 480735000, "cost_of_revenue": 91055000, "gross_profit": 389680000, "ebit": 57073000, "ebitda": 70405000, "pretax_income": -19953000, "tax_provision": -12429000, "net_income": -7524000, "net_income_to_common": -7524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59675000, "total_current_assets": 272620000, "total_assets": 1465612000, "short_term_debt": -38707000, "long_term_debt": 486366000, "total_debt": 447659000, "total_liabilities": 912567000, "total_equity": 553045000, "shares_outstanding": 96840000, "goodwill_and_intangibles": 1054302000 }, "cash_flow": { "operating_cash_flow": 53619000, "capital_expenditure": 1128651000, "free_cash_flow": 1182270000, "dividends_paid": 686457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124924, "ticker_id": 7224, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57073000", "ebitda": "70405000", "netIncome": "-7524000", "grossProfit": "389680000", "depreciation": "None", "totalRevenue": "480735000", "costOfRevenue": "91055000", "interestIncome": "710000", "incomeBeforeTax": "-19953000", "interestExpense": "1814000", "operatingIncome": "-13625000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-12429000", "reportedCurrency": "USD", "netInterestIncome": "710000", "nonInterestIncome": "None", "operatingExpenses": "403305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "103561000", "otherNonOperatingIncome": "-7038000", "costofGoodsAndServicesSold": "91055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13332000", "sellingGeneralAndAdministrative": "80136000", "netIncomeFromContinuingOperations": "-7524000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "1465612000", "longTermDebt": "486366000", "shortTermDebt": "-38707000", "treasuryStock": "-782104000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1054302000", "reportedCurrency": "USD", "retainedEarnings": "575965000", "totalLiabilities": "912567000", "otherCurrentAssets": "15484000", "totalCurrentAssets": "272620000", "currentLongTermDebt": "None", "longTermInvestments": "1054302000", "shortTermInvestments": "0", "currentNetReceivables": "197461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1192992000", "currentAccountsPayable": "44848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42975000", "shortLongTermDebtTotal": "570694000", "totalShareholderEquity": "553045000", "capitalLeaseObligations": "84328000", "otherCurrentLiabilities": "46520000", "totalCurrentLiabilities": "285618000", "otherNonCurrentLiabilities": "132372000", "totalNonCurrentLiabilities": "626949000", "cashAndShortTermInvestments": "59675000", "commonStockSharesOutstanding": "96840000", "intangibleAssetsExcludingGoodwill": "1054302000", "cashAndCashEquivalentsAtCarryingValue": "59675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7524000", "profitLoss": "None", "dividendPayout": "686457000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4402000", "operatingCashflow": "53619000", "capitalExpenditures": "1128651000", "changeInReceivables": "-774000", "changeInExchangeRate": "None", "cashflowFromFinancing": "563233000", "cashflowFromInvestment": "-1018693000", "stockBasedCompensation": "11153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "686457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-401841000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 480735000, "cost_of_revenue": 91055000, "gross_profit": 389680000, "research_and_development": 103561000, "selling_general_admin": 80136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57073000, "depreciation_amortisation": 13332000, "ebitda": 70405000, "interest_expense": 1814000, "interest_income": null, "other_non_operating": null, "pretax_income": -19953000, "tax_provision": -12429000, "effective_tax_rate": null, "net_income": -7524000, "net_income_continuing_ops": -7524000, "net_income_to_common": -7524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59675000, "short_term_investments": 0, "net_receivables": 197461000, "inventory": 1, "other_current_assets": null, "total_current_assets": 272620000, "net_ppe": null, "goodwill": null, "intangible_assets": 1054302000, "goodwill_and_intangibles": 1054302000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1192992000, "total_assets": 1465612000, "short_term_debt": -38707000, "accounts_payable": 44848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285618000, "long_term_debt": 486366000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 626949000, "total_liabilities": 912567000, "total_debt": 447659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 575965000, "total_equity": 553045000, "shares_outstanding": 96840000, "operating_cash_flow": 53619000, "stock_based_compensation": 11153000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1128651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1018693000, "dividends_paid": 686457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 563233000, "free_cash_flow": 1182270000, "net_change_in_cash": -401841000 }, "raw_data": { "income": { "ebit": "57073000", "ebitda": "70405000", "netIncome": "-7524000", "grossProfit": "389680000", "depreciation": "None", "totalRevenue": "480735000", "costOfRevenue": "91055000", "interestIncome": "710000", "incomeBeforeTax": "-19953000", "interestExpense": "1814000", "operatingIncome": "-13625000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-12429000", "reportedCurrency": "USD", "netInterestIncome": "710000", "nonInterestIncome": "None", "operatingExpenses": "403305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "103561000", "otherNonOperatingIncome": "-7038000", "costofGoodsAndServicesSold": "91055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13332000", "sellingGeneralAndAdministrative": "80136000", "netIncomeFromContinuingOperations": "-7524000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "1465612000", "longTermDebt": "486366000", "shortTermDebt": "-38707000", "treasuryStock": "-782104000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1054302000", "reportedCurrency": "USD", "retainedEarnings": "575965000", "totalLiabilities": "912567000", "otherCurrentAssets": "15484000", "totalCurrentAssets": "272620000", "currentLongTermDebt": "None", "longTermInvestments": "1054302000", "shortTermInvestments": "0", "currentNetReceivables": "197461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1192992000", "currentAccountsPayable": "44848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42975000", "shortLongTermDebtTotal": "570694000", "totalShareholderEquity": "553045000", "capitalLeaseObligations": "84328000", "otherCurrentLiabilities": "46520000", "totalCurrentLiabilities": "285618000", "otherNonCurrentLiabilities": "132372000", "totalNonCurrentLiabilities": "626949000", "cashAndShortTermInvestments": "59675000", "commonStockSharesOutstanding": "96840000", "intangibleAssetsExcludingGoodwill": "1054302000", "cashAndCashEquivalentsAtCarryingValue": "59675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7524000", "profitLoss": "None", "dividendPayout": "686457000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4402000", "operatingCashflow": "53619000", "capitalExpenditures": "1128651000", "changeInReceivables": "-774000", "changeInExchangeRate": "None", "cashflowFromFinancing": "563233000", "cashflowFromInvestment": "-1018693000", "stockBasedCompensation": "11153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "686457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-401841000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13332000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 486327000, "cost_of_revenue": 99974000, "gross_profit": 386353000, "ebit": -1002000, "ebitda": 7592000, "pretax_income": 38263000, "tax_provision": 3908000, "net_income": 34355000, "net_income_to_common": 34355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 456727000, "total_current_assets": 753446000, "total_assets": 916571000, "short_term_debt": 33919000, "long_term_debt": null, "total_debt": 33919000, "total_liabilities": 408012000, "total_equity": 508559000, "shares_outstanding": 103280000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60867000, "capital_expenditure": 10182000, "free_cash_flow": 71049000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124929, "ticker_id": 7224, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1002000", "ebitda": "7592000", "netIncome": "34355000", "grossProfit": "386353000", "depreciation": "None", "totalRevenue": "486327000", "costOfRevenue": "99974000", "interestIncome": "10909000", "incomeBeforeTax": "38263000", "interestExpense": "39265000", "operatingIncome": "-1002000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3908000", "reportedCurrency": "USD", "netInterestIncome": "10909000", "nonInterestIncome": "None", "operatingExpenses": "387355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109423000", "otherNonOperatingIncome": "28356000", "costofGoodsAndServicesSold": "99974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8594000", "sellingGeneralAndAdministrative": "86697000", "netIncomeFromContinuingOperations": "34355000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "916571000", "longTermDebt": "None", "shortTermDebt": "33919000", "treasuryStock": "-658880000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "583489000", "totalLiabilities": "408012000", "otherCurrentAssets": "24284000", "totalCurrentAssets": "753446000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "108919000", "currentNetReceivables": "163516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163125000", "currentAccountsPayable": "33919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50154000", "shortLongTermDebtTotal": "103424000", "totalShareholderEquity": "508559000", "capitalLeaseObligations": "103424000", "otherCurrentLiabilities": "47892000", "totalCurrentLiabilities": "269818000", "otherNonCurrentLiabilities": "138168000", "totalNonCurrentLiabilities": "138194000", "cashAndShortTermInvestments": "456727000", "commonStockSharesOutstanding": "103280000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "456727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34355000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2295000", "operatingCashflow": "60867000", "capitalExpenditures": "10182000", "changeInReceivables": "-3672000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66150000", "cashflowFromInvestment": "353687000", "stockBasedCompensation": "10209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "348404000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 486327000, "cost_of_revenue": 99974000, "gross_profit": 386353000, "research_and_development": 109423000, "selling_general_admin": 86697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1002000, "depreciation_amortisation": 8594000, "ebitda": 7592000, "interest_expense": 39265000, "interest_income": null, "other_non_operating": null, "pretax_income": 38263000, "tax_provision": 3908000, "effective_tax_rate": null, "net_income": 34355000, "net_income_continuing_ops": 34355000, "net_income_to_common": 34355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 456727000, "short_term_investments": 108919000, "net_receivables": 163516000, "inventory": null, "other_current_assets": null, "total_current_assets": 753446000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 163125000, "total_assets": 916571000, "short_term_debt": 33919000, "accounts_payable": 33919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269818000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 138194000, "total_liabilities": 408012000, "total_debt": 33919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 583489000, "total_equity": 508559000, "shares_outstanding": 103280000, "operating_cash_flow": 60867000, "stock_based_compensation": 10209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10182000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 353687000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66150000, "free_cash_flow": 71049000, "net_change_in_cash": 348404000 }, "raw_data": { "income": { "ebit": "-1002000", "ebitda": "7592000", "netIncome": "34355000", "grossProfit": "386353000", "depreciation": "None", "totalRevenue": "486327000", "costOfRevenue": "99974000", "interestIncome": "10909000", "incomeBeforeTax": "38263000", "interestExpense": "39265000", "operatingIncome": "-1002000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3908000", "reportedCurrency": "USD", "netInterestIncome": "10909000", "nonInterestIncome": "None", "operatingExpenses": "387355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109423000", "otherNonOperatingIncome": "28356000", "costofGoodsAndServicesSold": "99974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8594000", "sellingGeneralAndAdministrative": "86697000", "netIncomeFromContinuingOperations": "34355000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "916571000", "longTermDebt": "None", "shortTermDebt": "33919000", "treasuryStock": "-658880000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "583489000", "totalLiabilities": "408012000", "otherCurrentAssets": "24284000", "totalCurrentAssets": "753446000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "108919000", "currentNetReceivables": "163516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163125000", "currentAccountsPayable": "33919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50154000", "shortLongTermDebtTotal": "103424000", "totalShareholderEquity": "508559000", "capitalLeaseObligations": "103424000", "otherCurrentLiabilities": "47892000", "totalCurrentLiabilities": "269818000", "otherNonCurrentLiabilities": "138168000", "totalNonCurrentLiabilities": "138194000", "cashAndShortTermInvestments": "456727000", "commonStockSharesOutstanding": "103280000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "456727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34355000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2295000", "operatingCashflow": "60867000", "capitalExpenditures": "10182000", "changeInReceivables": "-3672000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66150000", "cashflowFromInvestment": "353687000", "stockBasedCompensation": "10209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "348404000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8594000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 497638000, "cost_of_revenue": 99499000, "gross_profit": 398139000, "ebit": 3981000, "ebitda": 7682000, "pretax_income": 20482000, "tax_provision": -2019000, "net_income": 22501000, "net_income_to_common": 22501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109924000, "total_current_assets": 778399000, "total_assets": 855768000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 326037000, "total_equity": 529731000, "shares_outstanding": 114120000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10627000, "capital_expenditure": 6846000, "free_cash_flow": 17473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124934, "ticker_id": 7224, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3981000", "ebitda": "7682000", "netIncome": "22501000", "grossProfit": "398139000", "depreciation": "None", "totalRevenue": "497638000", "costOfRevenue": "99499000", "interestIncome": "11855000", "incomeBeforeTax": "20482000", "interestExpense": "0", "operatingIncome": "3981000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2019000", "reportedCurrency": "USD", "netInterestIncome": "11855000", "nonInterestIncome": "None", "operatingExpenses": "394158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "102499000", "otherNonOperatingIncome": "4646000", "costofGoodsAndServicesSold": "99499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3701000", "sellingGeneralAndAdministrative": "86134000", "netIncomeFromContinuingOperations": "22501000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "855768000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "-586161000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "549134000", "totalLiabilities": "326037000", "otherCurrentAssets": "30930000", "totalCurrentAssets": "778399000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "466186000", "currentNetReceivables": "171359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77369000", "currentAccountsPayable": "33684000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51919000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "529731000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48045000", "totalCurrentLiabilities": "258269000", "otherNonCurrentLiabilities": "67731000", "totalNonCurrentLiabilities": "67768000", "cashAndShortTermInvestments": "109924000", "commonStockSharesOutstanding": "114120000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22501000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2013000", "operatingCashflow": "10627000", "capitalExpenditures": "6846000", "changeInReceivables": "-8357000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108515000", "cashflowFromInvestment": "-209064000", "stockBasedCompensation": "14636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-306952000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110977000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 497638000, "cost_of_revenue": 99499000, "gross_profit": 398139000, "research_and_development": 102499000, "selling_general_admin": 86134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3981000, "depreciation_amortisation": 3701000, "ebitda": 7682000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 20482000, "tax_provision": -2019000, "effective_tax_rate": null, "net_income": 22501000, "net_income_continuing_ops": 22501000, "net_income_to_common": 22501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109924000, "short_term_investments": 466186000, "net_receivables": 171359000, "inventory": null, "other_current_assets": null, "total_current_assets": 778399000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77369000, "total_assets": 855768000, "short_term_debt": null, "accounts_payable": 33684000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258269000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 67768000, "total_liabilities": 326037000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 549134000, "total_equity": 529731000, "shares_outstanding": 114120000, "operating_cash_flow": 10627000, "stock_based_compensation": 14636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6846000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209064000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108515000, "free_cash_flow": 17473000, "net_change_in_cash": -306952000 }, "raw_data": { "income": { "ebit": "3981000", "ebitda": "7682000", "netIncome": "22501000", "grossProfit": "398139000", "depreciation": "None", "totalRevenue": "497638000", "costOfRevenue": "99499000", "interestIncome": "11855000", "incomeBeforeTax": "20482000", "interestExpense": "0", "operatingIncome": "3981000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2019000", "reportedCurrency": "USD", "netInterestIncome": "11855000", "nonInterestIncome": "None", "operatingExpenses": "394158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "102499000", "otherNonOperatingIncome": "4646000", "costofGoodsAndServicesSold": "99499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3701000", "sellingGeneralAndAdministrative": "86134000", "netIncomeFromContinuingOperations": "22501000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "855768000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "-586161000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "549134000", "totalLiabilities": "326037000", "otherCurrentAssets": "30930000", "totalCurrentAssets": "778399000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "466186000", "currentNetReceivables": "171359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77369000", "currentAccountsPayable": "33684000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51919000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "529731000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48045000", "totalCurrentLiabilities": "258269000", "otherNonCurrentLiabilities": "67731000", "totalNonCurrentLiabilities": "67768000", "cashAndShortTermInvestments": "109924000", "commonStockSharesOutstanding": "114120000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22501000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2013000", "operatingCashflow": "10627000", "capitalExpenditures": "6846000", "changeInReceivables": "-8357000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108515000", "cashflowFromInvestment": "-209064000", "stockBasedCompensation": "14636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-306952000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110977000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3701000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 124300000, "cost_of_revenue": 40946000, "gross_profit": 83354000, "ebit": -14940000, "ebitda": -6155000, "pretax_income": -14465479000, "tax_provision": -1922809000, "net_income": -12542670000, "net_income_to_common": -12542670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2207219000, "total_current_assets": 2391224000, "total_assets": 54268750000, "short_term_debt": 31402000, "long_term_debt": 8165122000, "total_debt": 8196524000, "total_liabilities": 8632465000, "total_equity": 45636285000, "shares_outstanding": 333913000, "goodwill_and_intangibles": 51649675000 }, "cash_flow": { "operating_cash_flow": 13989000, "capital_expenditure": 952000, "free_cash_flow": 14941000, "dividends_paid": 229527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124897, "ticker_id": 7224, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14940000", "ebitda": "-6155000", "netIncome": "-12542670000", "grossProfit": "83354000", "depreciation": "None", "totalRevenue": "124300000", "costOfRevenue": "40946000", "interestIncome": "None", "incomeBeforeTax": "-14465479000", "interestExpense": "1824000", "operatingIncome": "-14940000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1922809000", "reportedCurrency": "USD", "netInterestIncome": "1824000", "nonInterestIncome": "None", "operatingExpenses": "98294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24665000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8785000", "sellingGeneralAndAdministrative": "37357000", "netIncomeFromContinuingOperations": "-12542670000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "346000", "currentDebt": "None", "investments": "None", "totalAssets": "54268750000", "longTermDebt": "8165122000", "shortTermDebt": "31402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "51649675000", "reportedCurrency": "USD", "retainedEarnings": "-6471465000", "totalLiabilities": "8632465000", "otherCurrentAssets": "61748000", "totalCurrentAssets": "2391224000", "currentLongTermDebt": "31402000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51877526000", "currentAccountsPayable": "44660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8257385000", "totalShareholderEquity": "45636285000", "capitalLeaseObligations": "60861000", "otherCurrentLiabilities": "87777000", "totalCurrentLiabilities": "395057000", "otherNonCurrentLiabilities": "4822000", "totalNonCurrentLiabilities": "8237408000", "cashAndShortTermInvestments": "2207219000", "commonStockSharesOutstanding": "333913000", "intangibleAssetsExcludingGoodwill": "51649675000", "cashAndCashEquivalentsAtCarryingValue": "2207219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12542670000", "profitLoss": "None", "dividendPayout": "229527000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13989000", "capitalExpenditures": "952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7146434000", "cashflowFromInvestment": "-7252078000", "stockBasedCompensation": "13173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124300000, "cost_of_revenue": 40946000, "gross_profit": 83354000, "research_and_development": 24665000, "selling_general_admin": 37357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14940000, "depreciation_amortisation": 8785000, "ebitda": -6155000, "interest_expense": 1824000, "interest_income": null, "other_non_operating": null, "pretax_income": -14465479000, "tax_provision": -1922809000, "effective_tax_rate": null, "net_income": -12542670000, "net_income_continuing_ops": -12542670000, "net_income_to_common": -12542670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2207219000, "short_term_investments": null, "net_receivables": 122257000, "inventory": null, "other_current_assets": null, "total_current_assets": 2391224000, "net_ppe": null, "goodwill": null, "intangible_assets": 51649675000, "goodwill_and_intangibles": 51649675000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51877526000, "total_assets": 54268750000, "short_term_debt": 31402000, "accounts_payable": 44660000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395057000, "long_term_debt": 8165122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8237408000, "total_liabilities": 8632465000, "total_debt": 8196524000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6471465000, "total_equity": 45636285000, "shares_outstanding": 333913000, "operating_cash_flow": 13989000, "stock_based_compensation": 13173000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7252078000, "dividends_paid": 229527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7146434000, "free_cash_flow": 14941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14940000", "ebitda": "-6155000", "netIncome": "-12542670000", "grossProfit": "83354000", "depreciation": "None", "totalRevenue": "124300000", "costOfRevenue": "40946000", "interestIncome": "None", "incomeBeforeTax": "-14465479000", "interestExpense": "1824000", "operatingIncome": "-14940000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1922809000", "reportedCurrency": "USD", "netInterestIncome": "1824000", "nonInterestIncome": "None", "operatingExpenses": "98294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24665000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8785000", "sellingGeneralAndAdministrative": "37357000", "netIncomeFromContinuingOperations": "-12542670000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "346000", "currentDebt": "None", "investments": "None", "totalAssets": "54268750000", "longTermDebt": "8165122000", "shortTermDebt": "31402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "51649675000", "reportedCurrency": "USD", "retainedEarnings": "-6471465000", "totalLiabilities": "8632465000", "otherCurrentAssets": "61748000", "totalCurrentAssets": "2391224000", "currentLongTermDebt": "31402000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51877526000", "currentAccountsPayable": "44660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8257385000", "totalShareholderEquity": "45636285000", "capitalLeaseObligations": "60861000", "otherCurrentLiabilities": "87777000", "totalCurrentLiabilities": "395057000", "otherNonCurrentLiabilities": "4822000", "totalNonCurrentLiabilities": "8237408000", "cashAndShortTermInvestments": "2207219000", "commonStockSharesOutstanding": "333913000", "intangibleAssetsExcludingGoodwill": "51649675000", "cashAndCashEquivalentsAtCarryingValue": "2207219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12542670000", "profitLoss": "None", "dividendPayout": "229527000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13989000", "capitalExpenditures": "952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7146434000", "cashflowFromInvestment": "-7252078000", "stockBasedCompensation": "13173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8785000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 122989000, "cost_of_revenue": 41684000, "gross_profit": 81305000, "ebit": -17449483000, "ebitda": -17443854000, "pretax_income": -17460558000, "tax_provision": -5023906000, "net_income": -12619980000, "net_income_to_common": -12619980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2301470000, "total_current_assets": 2564137000, "total_assets": 61641082000, "short_term_debt": 31313000, "long_term_debt": 8158842000, "total_debt": 8190155000, "total_liabilities": 10598110000, "total_equity": 51042972000, "shares_outstanding": 293998000, "goodwill_and_intangibles": 58854028000 }, "cash_flow": { "operating_cash_flow": -21629000, "capital_expenditure": 10584000, "free_cash_flow": -11045000, "dividends_paid": 183445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124898, "ticker_id": 7224, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17449483000", "ebitda": "-17443854000", "netIncome": "-12619980000", "grossProfit": "81305000", "depreciation": "None", "totalRevenue": "122989000", "costOfRevenue": "41684000", "interestIncome": "None", "incomeBeforeTax": "-17460558000", "interestExpense": "11075000", "operatingIncome": "-17445805000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5023906000", "reportedCurrency": "USD", "netInterestIncome": "-11075000", "nonInterestIncome": "None", "operatingExpenses": "17527110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22763000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5629000", "sellingGeneralAndAdministrative": "36690000", "netIncomeFromContinuingOperations": "-12436652000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "61641082000", "longTermDebt": "8158842000", "shortTermDebt": "31313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "58854028000", "reportedCurrency": "USD", "retainedEarnings": "6321763000", "totalLiabilities": "10598110000", "otherCurrentAssets": "56919000", "totalCurrentAssets": "2564137000", "currentLongTermDebt": "31313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59076945000", "currentAccountsPayable": "50335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8282425000", "totalShareholderEquity": "51042972000", "capitalLeaseObligations": "46135000", "otherCurrentLiabilities": "102726000", "totalCurrentLiabilities": "456492000", "otherNonCurrentLiabilities": "4736000", "totalNonCurrentLiabilities": "10141618000", "cashAndShortTermInvestments": "2301470000", "commonStockSharesOutstanding": "293998000", "intangibleAssetsExcludingGoodwill": "58854028000", "cashAndCashEquivalentsAtCarryingValue": "2301470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12436652000", "profitLoss": "None", "dividendPayout": "183445000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21629000", "capitalExpenditures": "10584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5366685000", "cashflowFromInvestment": "-3094719000", "stockBasedCompensation": "10325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122989000, "cost_of_revenue": 41684000, "gross_profit": 81305000, "research_and_development": 22763000, "selling_general_admin": 36690000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17449483000, "depreciation_amortisation": 5629000, "ebitda": -17443854000, "interest_expense": 11075000, "interest_income": null, "other_non_operating": null, "pretax_income": -17460558000, "tax_provision": -5023906000, "effective_tax_rate": null, "net_income": -12619980000, "net_income_continuing_ops": -12436652000, "net_income_to_common": -12619980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2301470000, "short_term_investments": null, "net_receivables": 205748000, "inventory": null, "other_current_assets": null, "total_current_assets": 2564137000, "net_ppe": null, "goodwill": null, "intangible_assets": 58854028000, "goodwill_and_intangibles": 58854028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59076945000, "total_assets": 61641082000, "short_term_debt": 31313000, "accounts_payable": 50335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 456492000, "long_term_debt": 8158842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10141618000, "total_liabilities": 10598110000, "total_debt": 8190155000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6321763000, "total_equity": 51042972000, "shares_outstanding": 293998000, "operating_cash_flow": -21629000, "stock_based_compensation": 10325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3094719000, "dividends_paid": 183445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5366685000, "free_cash_flow": -11045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17449483000", "ebitda": "-17443854000", "netIncome": "-12619980000", "grossProfit": "81305000", "depreciation": "None", "totalRevenue": "122989000", "costOfRevenue": "41684000", "interestIncome": "None", "incomeBeforeTax": "-17460558000", "interestExpense": "11075000", "operatingIncome": "-17445805000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5023906000", "reportedCurrency": "USD", "netInterestIncome": "-11075000", "nonInterestIncome": "None", "operatingExpenses": "17527110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22763000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5629000", "sellingGeneralAndAdministrative": "36690000", "netIncomeFromContinuingOperations": "-12436652000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "61641082000", "longTermDebt": "8158842000", "shortTermDebt": "31313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "58854028000", "reportedCurrency": "USD", "retainedEarnings": "6321763000", "totalLiabilities": "10598110000", "otherCurrentAssets": "56919000", "totalCurrentAssets": "2564137000", "currentLongTermDebt": "31313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59076945000", "currentAccountsPayable": "50335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8282425000", "totalShareholderEquity": "51042972000", "capitalLeaseObligations": "46135000", "otherCurrentLiabilities": "102726000", "totalCurrentLiabilities": "456492000", "otherNonCurrentLiabilities": "4736000", "totalNonCurrentLiabilities": "10141618000", "cashAndShortTermInvestments": "2301470000", "commonStockSharesOutstanding": "293998000", "intangibleAssetsExcludingGoodwill": "58854028000", "cashAndCashEquivalentsAtCarryingValue": "2301470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12436652000", "profitLoss": "None", "dividendPayout": "183445000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21629000", "capitalExpenditures": "10584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5366685000", "cashflowFromInvestment": "-3094719000", "stockBasedCompensation": "10325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7901000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 128691000, "cost_of_revenue": 38013000, "gross_profit": 90678000, "ebit": 3890126000, "ebitda": 3894321000, "pretax_income": 3871236000, "tax_provision": 1086212000, "net_income": 2785024000, "net_income_to_common": 2785024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54285000, "total_current_assets": 213951000, "total_assets": 73619038000, "short_term_debt": 316000, "long_term_debt": 8173587000, "total_debt": 8173903000, "total_liabilities": 15501990000, "total_equity": 58117048000, "shares_outstanding": 303986000, "goodwill_and_intangibles": 73205725000 }, "cash_flow": { "operating_cash_flow": -8310000, "capital_expenditure": 6787299000, "free_cash_flow": 6778989000, "dividends_paid": 58142000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124900, "ticker_id": 7224, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3890126000", "ebitda": "3894321000", "netIncome": "2785024000", "grossProfit": "90678000", "depreciation": "None", "totalRevenue": "128691000", "costOfRevenue": "38013000", "interestIncome": "None", "incomeBeforeTax": "3871236000", "interestExpense": "18890000", "operatingIncome": "3890842000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1086212000", "reportedCurrency": "USD", "netInterestIncome": "-18890000", "nonInterestIncome": "None", "operatingExpenses": "-3800164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22602000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4195000", "sellingGeneralAndAdministrative": "38173000", "netIncomeFromContinuingOperations": "2785024000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "73619038000", "longTermDebt": "8173587000", "shortTermDebt": "316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "73205725000", "reportedCurrency": "USD", "retainedEarnings": "18945057000", "totalLiabilities": "15501990000", "otherCurrentAssets": "46260000", "totalCurrentAssets": "213951000", "currentLongTermDebt": "316000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "73405087000", "currentAccountsPayable": "48723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8222065000", "totalShareholderEquity": "58117048000", "capitalLeaseObligations": "48162000", "otherCurrentLiabilities": "74410000", "totalCurrentLiabilities": "324090000", "otherNonCurrentLiabilities": "4790000", "totalNonCurrentLiabilities": "15177900000", "cashAndShortTermInvestments": "54285000", "commonStockSharesOutstanding": "303986000", "intangibleAssetsExcludingGoodwill": "73205725000", "cashAndCashEquivalentsAtCarryingValue": "54285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5803476000", "profitLoss": "None", "dividendPayout": "58142000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8310000", "capitalExpenditures": "6787299000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4972382000", "cashflowFromInvestment": "-4959877000", "stockBasedCompensation": "-27561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58142000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-15693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 128691000, "cost_of_revenue": 38013000, "gross_profit": 90678000, "research_and_development": 22602000, "selling_general_admin": 38173000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3890126000, "depreciation_amortisation": 4195000, "ebitda": 3894321000, "interest_expense": 18890000, "interest_income": null, "other_non_operating": null, "pretax_income": 3871236000, "tax_provision": 1086212000, "effective_tax_rate": null, "net_income": 2785024000, "net_income_continuing_ops": 2785024000, "net_income_to_common": 2785024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54285000, "short_term_investments": null, "net_receivables": 113406000, "inventory": null, "other_current_assets": null, "total_current_assets": 213951000, "net_ppe": null, "goodwill": null, "intangible_assets": 73205725000, "goodwill_and_intangibles": 73205725000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 73405087000, "total_assets": 73619038000, "short_term_debt": 316000, "accounts_payable": 48723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324090000, "long_term_debt": 8173587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15177900000, "total_liabilities": 15501990000, "total_debt": 8173903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18945057000, "total_equity": 58117048000, "shares_outstanding": 303986000, "operating_cash_flow": -8310000, "stock_based_compensation": -27561000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6787299000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4959877000, "dividends_paid": 58142000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4972382000, "free_cash_flow": 6778989000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3890126000", "ebitda": "3894321000", "netIncome": "2785024000", "grossProfit": "90678000", "depreciation": "None", "totalRevenue": "128691000", "costOfRevenue": "38013000", "interestIncome": "None", "incomeBeforeTax": "3871236000", "interestExpense": "18890000", "operatingIncome": "3890842000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1086212000", "reportedCurrency": "USD", "netInterestIncome": "-18890000", "nonInterestIncome": "None", "operatingExpenses": "-3800164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22602000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4195000", "sellingGeneralAndAdministrative": "38173000", "netIncomeFromContinuingOperations": "2785024000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "73619038000", "longTermDebt": "8173587000", "shortTermDebt": "316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "73205725000", "reportedCurrency": "USD", "retainedEarnings": "18945057000", "totalLiabilities": "15501990000", "otherCurrentAssets": "46260000", "totalCurrentAssets": "213951000", "currentLongTermDebt": "316000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "73405087000", "currentAccountsPayable": "48723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8222065000", "totalShareholderEquity": "58117048000", "capitalLeaseObligations": "48162000", "otherCurrentLiabilities": "74410000", "totalCurrentLiabilities": "324090000", "otherNonCurrentLiabilities": "4790000", "totalNonCurrentLiabilities": "15177900000", "cashAndShortTermInvestments": "54285000", "commonStockSharesOutstanding": "303986000", "intangibleAssetsExcludingGoodwill": "73205725000", "cashAndCashEquivalentsAtCarryingValue": "54285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5803476000", "profitLoss": "None", "dividendPayout": "58142000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8310000", "capitalExpenditures": "6787299000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4972382000", "cashflowFromInvestment": "-4959877000", "stockBasedCompensation": "-27561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58142000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-15693000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 114488000, "cost_of_revenue": 35750000, "gross_profit": 78738000, "ebit": 14023719000, "ebitda": 14032837000, "pretax_income": 14005822000, "tax_provision": 3984976000, "net_income": 10020846000, "net_income_to_common": 10020846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50095000, "total_current_assets": 213461000, "total_assets": 64773415000, "short_term_debt": 349000, "long_term_debt": 8162281000, "total_debt": 8162630000, "total_liabilities": 14402450000, "total_equity": 50370965000, "shares_outstanding": 298039000, "goodwill_and_intangibles": 64362798000 }, "cash_flow": { "operating_cash_flow": -34913000, "capital_expenditure": 6787299000, "free_cash_flow": 6752386000, "dividends_paid": 48954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124901, "ticker_id": 7224, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14023719000", "ebitda": "14032837000", "netIncome": "10020846000", "grossProfit": "78738000", "depreciation": "None", "totalRevenue": "114488000", "costOfRevenue": "35750000", "interestIncome": "None", "incomeBeforeTax": "14005822000", "interestExpense": "17897000", "operatingIncome": "14031990000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3984976000", "reportedCurrency": "USD", "netInterestIncome": "-17897000", "nonInterestIncome": "None", "operatingExpenses": "-13953252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24071000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9118000", "sellingGeneralAndAdministrative": "36500000", "netIncomeFromContinuingOperations": "10020846000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "281000", "currentDebt": "None", "investments": "None", "totalAssets": "64773415000", "longTermDebt": "8162281000", "shortTermDebt": "349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "64362798000", "reportedCurrency": "USD", "retainedEarnings": "16323739000", "totalLiabilities": "14402450000", "otherCurrentAssets": "45496000", "totalCurrentAssets": "213461000", "currentLongTermDebt": "349000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64559954000", "currentAccountsPayable": "44220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8213848000", "totalShareholderEquity": "50370965000", "capitalLeaseObligations": "51218000", "otherCurrentLiabilities": "55752000", "totalCurrentLiabilities": "314572000", "otherNonCurrentLiabilities": "4672000", "totalNonCurrentLiabilities": "14087878000", "cashAndShortTermInvestments": "50095000", "commonStockSharesOutstanding": "298039000", "intangibleAssetsExcludingGoodwill": "64362798000", "cashAndCashEquivalentsAtCarryingValue": "50095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10020846000", "profitLoss": "None", "dividendPayout": "48954000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34913000", "capitalExpenditures": "6787299000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6810155000", "cashflowFromInvestment": "-6787299000", "stockBasedCompensation": "15742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114488000, "cost_of_revenue": 35750000, "gross_profit": 78738000, "research_and_development": 24071000, "selling_general_admin": 36500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14023719000, "depreciation_amortisation": 9118000, "ebitda": 14032837000, "interest_expense": 17897000, "interest_income": null, "other_non_operating": null, "pretax_income": 14005822000, "tax_provision": 3984976000, "effective_tax_rate": null, "net_income": 10020846000, "net_income_continuing_ops": 10020846000, "net_income_to_common": 10020846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50095000, "short_term_investments": null, "net_receivables": 117870000, "inventory": null, "other_current_assets": null, "total_current_assets": 213461000, "net_ppe": null, "goodwill": null, "intangible_assets": 64362798000, "goodwill_and_intangibles": 64362798000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64559954000, "total_assets": 64773415000, "short_term_debt": 349000, "accounts_payable": 44220000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 314572000, "long_term_debt": 8162281000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14087878000, "total_liabilities": 14402450000, "total_debt": 8162630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16323739000, "total_equity": 50370965000, "shares_outstanding": 298039000, "operating_cash_flow": -34913000, "stock_based_compensation": 15742000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6787299000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6787299000, "dividends_paid": 48954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6810155000, "free_cash_flow": 6752386000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14023719000", "ebitda": "14032837000", "netIncome": "10020846000", "grossProfit": "78738000", "depreciation": "None", "totalRevenue": "114488000", "costOfRevenue": "35750000", "interestIncome": "None", "incomeBeforeTax": "14005822000", "interestExpense": "17897000", "operatingIncome": "14031990000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3984976000", "reportedCurrency": "USD", "netInterestIncome": "-17897000", "nonInterestIncome": "None", "operatingExpenses": "-13953252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24071000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9118000", "sellingGeneralAndAdministrative": "36500000", "netIncomeFromContinuingOperations": "10020846000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "281000", "currentDebt": "None", "investments": "None", "totalAssets": "64773415000", "longTermDebt": "8162281000", "shortTermDebt": "349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "64362798000", "reportedCurrency": "USD", "retainedEarnings": "16323739000", "totalLiabilities": "14402450000", "otherCurrentAssets": "45496000", "totalCurrentAssets": "213461000", "currentLongTermDebt": "349000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64559954000", "currentAccountsPayable": "44220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8213848000", "totalShareholderEquity": "50370965000", "capitalLeaseObligations": "51218000", "otherCurrentLiabilities": "55752000", "totalCurrentLiabilities": "314572000", "otherNonCurrentLiabilities": "4672000", "totalNonCurrentLiabilities": "14087878000", "cashAndShortTermInvestments": "50095000", "commonStockSharesOutstanding": "298039000", "intangibleAssetsExcludingGoodwill": "64362798000", "cashAndCashEquivalentsAtCarryingValue": "50095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10020846000", "profitLoss": "None", "dividendPayout": "48954000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34913000", "capitalExpenditures": "6787299000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6810155000", "cashflowFromInvestment": "-6787299000", "stockBasedCompensation": "15742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9118000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 111066000, "cost_of_revenue": 33971000, "gross_profit": 77095000, "ebit": -5925348000, "ebitda": -5918773000, "pretax_income": -5942454000, "tax_provision": -1725084000, "net_income": -4217370000, "net_income_to_common": -4217370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62258000, "total_current_assets": 203612000, "total_assets": 43919760000, "short_term_debt": 525000, "long_term_debt": 8140156000, "total_debt": 8140681000, "total_liabilities": 10394027000, "total_equity": 33525733000, "shares_outstanding": 256473000, "goodwill_and_intangibles": 43546079000 }, "cash_flow": { "operating_cash_flow": -2389000, "capital_expenditure": 7670400000, "free_cash_flow": 7668011000, "dividends_paid": 9188000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124902, "ticker_id": 7224, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5925348000", "ebitda": "-5918773000", "netIncome": "-4217370000", "grossProfit": "77095000", "depreciation": "None", "totalRevenue": "111066000", "costOfRevenue": "33971000", "interestIncome": "None", "incomeBeforeTax": "-5942454000", "interestExpense": "17106000", "operatingIncome": "-5921412000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1725084000", "reportedCurrency": "USD", "netInterestIncome": "-17106000", "nonInterestIncome": "None", "operatingExpenses": "5998507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24423000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6575000", "sellingGeneralAndAdministrative": "40547000", "netIncomeFromContinuingOperations": "-4217370000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "267000", "currentDebt": "None", "investments": "None", "totalAssets": "43919760000", "longTermDebt": "8140156000", "shortTermDebt": "525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "43546079000", "reportedCurrency": "USD", "retainedEarnings": "6351847000", "totalLiabilities": "10394027000", "otherCurrentAssets": "34069000", "totalCurrentAssets": "203612000", "currentLongTermDebt": "525000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43716148000", "currentAccountsPayable": "47016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8194372000", "totalShareholderEquity": "33525733000", "capitalLeaseObligations": "53691000", "otherCurrentLiabilities": "45454999", "totalCurrentLiabilities": "308689000", "otherNonCurrentLiabilities": "4439000", "totalNonCurrentLiabilities": "10085338000", "cashAndShortTermInvestments": "62258000", "commonStockSharesOutstanding": "256473000", "intangibleAssetsExcludingGoodwill": "43546079000", "cashAndCashEquivalentsAtCarryingValue": "62258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4217370000", "profitLoss": "None", "dividendPayout": "9188000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2389000", "capitalExpenditures": "7670400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7694305000", "cashflowFromInvestment": "-7670400000", "stockBasedCompensation": "11819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9188000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111066000, "cost_of_revenue": 33971000, "gross_profit": 77095000, "research_and_development": 24423000, "selling_general_admin": 40547000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5925348000, "depreciation_amortisation": 6575000, "ebitda": -5918773000, "interest_expense": 17106000, "interest_income": null, "other_non_operating": null, "pretax_income": -5942454000, "tax_provision": -1725084000, "effective_tax_rate": null, "net_income": -4217370000, "net_income_continuing_ops": -4217370000, "net_income_to_common": -4217370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62258000, "short_term_investments": null, "net_receivables": 107285000, "inventory": null, "other_current_assets": null, "total_current_assets": 203612000, "net_ppe": null, "goodwill": null, "intangible_assets": 43546079000, "goodwill_and_intangibles": 43546079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43716148000, "total_assets": 43919760000, "short_term_debt": 525000, "accounts_payable": 47016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308689000, "long_term_debt": 8140156000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10085338000, "total_liabilities": 10394027000, "total_debt": 8140681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6351847000, "total_equity": 33525733000, "shares_outstanding": 256473000, "operating_cash_flow": -2389000, "stock_based_compensation": 11819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7670400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7670400000, "dividends_paid": 9188000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7694305000, "free_cash_flow": 7668011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5925348000", "ebitda": "-5918773000", "netIncome": "-4217370000", "grossProfit": "77095000", "depreciation": "None", "totalRevenue": "111066000", "costOfRevenue": "33971000", "interestIncome": "None", "incomeBeforeTax": "-5942454000", "interestExpense": "17106000", "operatingIncome": "-5921412000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1725084000", "reportedCurrency": "USD", "netInterestIncome": "-17106000", "nonInterestIncome": "None", "operatingExpenses": "5998507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24423000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6575000", "sellingGeneralAndAdministrative": "40547000", "netIncomeFromContinuingOperations": "-4217370000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "267000", "currentDebt": "None", "investments": "None", "totalAssets": "43919760000", "longTermDebt": "8140156000", "shortTermDebt": "525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "43546079000", "reportedCurrency": "USD", "retainedEarnings": "6351847000", "totalLiabilities": "10394027000", "otherCurrentAssets": "34069000", "totalCurrentAssets": "203612000", "currentLongTermDebt": "525000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43716148000", "currentAccountsPayable": "47016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8194372000", "totalShareholderEquity": "33525733000", "capitalLeaseObligations": "53691000", "otherCurrentLiabilities": "45454999", "totalCurrentLiabilities": "308689000", "otherNonCurrentLiabilities": "4439000", "totalNonCurrentLiabilities": "10085338000", "cashAndShortTermInvestments": "62258000", "commonStockSharesOutstanding": "256473000", "intangibleAssetsExcludingGoodwill": "43546079000", "cashAndCashEquivalentsAtCarryingValue": "62258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4217370000", "profitLoss": "None", "dividendPayout": "9188000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2389000", "capitalExpenditures": "7670400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7694305000", "cashflowFromInvestment": "-7670400000", "stockBasedCompensation": "11819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9188000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6575000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 120697000, "cost_of_revenue": 34169000, "gross_profit": 86528000, "ebit": -1010270000, "ebitda": -1005141000, "pretax_income": -1026735000, "tax_provision": -355925000, "net_income": -670810000, "net_income_to_common": -670810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38117000, "total_current_assets": 252324000, "total_assets": 25843685000, "short_term_debt": 10901000, "long_term_debt": 7191158000, "total_debt": 7202059000, "total_liabilities": 7613701000, "total_equity": 18229984000, "shares_outstanding": 221608000, "goodwill_and_intangibles": 23909373000 }, "cash_flow": { "operating_cash_flow": -17324000, "capital_expenditure": 18075333000, "free_cash_flow": 18058009000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124903, "ticker_id": 7224, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1010270000", "ebitda": "-1005141000", "netIncome": "-670810000", "grossProfit": "86528000", "depreciation": "None", "totalRevenue": "120697000", "costOfRevenue": "34169000", "interestIncome": "None", "incomeBeforeTax": "-1026735000", "interestExpense": "16465000", "operatingIncome": "-1016420000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-355925000", "reportedCurrency": "USD", "netInterestIncome": "-16465000", "nonInterestIncome": "None", "operatingExpenses": "1102948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25691000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5129000", "sellingGeneralAndAdministrative": "36237000", "netIncomeFromContinuingOperations": "-670810000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "246000", "currentDebt": "None", "investments": "None", "totalAssets": "25843685000", "longTermDebt": "7191158000", "shortTermDebt": "10901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23909373000", "reportedCurrency": "USD", "retainedEarnings": "-2166876000", "totalLiabilities": "7613701000", "otherCurrentAssets": "33004000", "totalCurrentAssets": "252324000", "currentLongTermDebt": "517000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25591361000", "currentAccountsPayable": "33398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7258462000", "totalShareholderEquity": "18229984000", "capitalLeaseObligations": "56403000", "otherCurrentLiabilities": "73111000", "totalCurrentLiabilities": "355384000", "otherNonCurrentLiabilities": "5379000", "totalNonCurrentLiabilities": "7258317000", "cashAndShortTermInvestments": "38117000", "commonStockSharesOutstanding": "221608000", "intangibleAssetsExcludingGoodwill": "23909373000", "cashAndCashEquivalentsAtCarryingValue": "38117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-670810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-17324000", "capitalExpenditures": "18075333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18086574000", "cashflowFromInvestment": "-18075333000", "stockBasedCompensation": "19335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120697000, "cost_of_revenue": 34169000, "gross_profit": 86528000, "research_and_development": 25691000, "selling_general_admin": 36237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1010270000, "depreciation_amortisation": 5129000, "ebitda": -1005141000, "interest_expense": 16465000, "interest_income": null, "other_non_operating": null, "pretax_income": -1026735000, "tax_provision": -355925000, "effective_tax_rate": null, "net_income": -670810000, "net_income_continuing_ops": -670810000, "net_income_to_common": -670810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38117000, "short_term_investments": null, "net_receivables": 181203000, "inventory": null, "other_current_assets": null, "total_current_assets": 252324000, "net_ppe": null, "goodwill": null, "intangible_assets": 23909373000, "goodwill_and_intangibles": 23909373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25591361000, "total_assets": 25843685000, "short_term_debt": 10901000, "accounts_payable": 33398000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355384000, "long_term_debt": 7191158000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7258317000, "total_liabilities": 7613701000, "total_debt": 7202059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2166876000, "total_equity": 18229984000, "shares_outstanding": 221608000, "operating_cash_flow": -17324000, "stock_based_compensation": 19335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18075333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18075333000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18086574000, "free_cash_flow": 18058009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1010270000", "ebitda": "-1005141000", "netIncome": "-670810000", "grossProfit": "86528000", "depreciation": "None", "totalRevenue": "120697000", "costOfRevenue": "34169000", "interestIncome": "None", "incomeBeforeTax": "-1026735000", "interestExpense": "16465000", "operatingIncome": "-1016420000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-355925000", "reportedCurrency": "USD", "netInterestIncome": "-16465000", "nonInterestIncome": "None", "operatingExpenses": "1102948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25691000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5129000", "sellingGeneralAndAdministrative": "36237000", "netIncomeFromContinuingOperations": "-670810000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "246000", "currentDebt": "None", "investments": "None", "totalAssets": "25843685000", "longTermDebt": "7191158000", "shortTermDebt": "10901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23909373000", "reportedCurrency": "USD", "retainedEarnings": "-2166876000", "totalLiabilities": "7613701000", "otherCurrentAssets": "33004000", "totalCurrentAssets": "252324000", "currentLongTermDebt": "517000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25591361000", "currentAccountsPayable": "33398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7258462000", "totalShareholderEquity": "18229984000", "capitalLeaseObligations": "56403000", "otherCurrentLiabilities": "73111000", "totalCurrentLiabilities": "355384000", "otherNonCurrentLiabilities": "5379000", "totalNonCurrentLiabilities": "7258317000", "cashAndShortTermInvestments": "38117000", "commonStockSharesOutstanding": "221608000", "intangibleAssetsExcludingGoodwill": "23909373000", "cashAndCashEquivalentsAtCarryingValue": "38117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-670810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-17324000", "capitalExpenditures": "18075333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18086574000", "cashflowFromInvestment": "-18075333000", "stockBasedCompensation": "19335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5129000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 116071000, "cost_of_revenue": 34349000, "gross_profit": 81722000, "ebit": -460549000, "ebitda": -454571000, "pretax_income": -478678000, "tax_provision": -138504000, "net_income": -340174000, "net_income_to_common": -340174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46343000, "total_current_assets": 186042000, "total_assets": 8343581000, "short_term_debt": 509000, "long_term_debt": 4211949000, "total_debt": 4212458000, "total_liabilities": 4569932000, "total_equity": 3773649000, "shares_outstanding": 197273000, "goodwill_and_intangibles": 6850879000 }, "cash_flow": { "operating_cash_flow": -40966000, "capital_expenditure": 1575499000, "free_cash_flow": 1534533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124905, "ticker_id": 7224, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-460549000", "ebitda": "-454571000", "netIncome": "-340174000", "grossProfit": "81722000", "depreciation": "None", "totalRevenue": "116071000", "costOfRevenue": "34349000", "interestIncome": "None", "incomeBeforeTax": "-478678000", "interestExpense": "18129000", "operatingIncome": "-432582000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-138504000", "reportedCurrency": "USD", "netInterestIncome": "-18129000", "nonInterestIncome": "None", "operatingExpenses": "514304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33301000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5978000", "sellingGeneralAndAdministrative": "33505000", "netIncomeFromContinuingOperations": "-340174000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "212000", "currentDebt": "None", "investments": "None", "totalAssets": "8343581000", "longTermDebt": "4211949000", "shortTermDebt": "509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6850879000", "reportedCurrency": "USD", "retainedEarnings": "-1495085000", "totalLiabilities": "4569932000", "otherCurrentAssets": "32530000", "totalCurrentAssets": "186042000", "currentLongTermDebt": "509000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8157539000", "currentAccountsPayable": "45714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4269952999", "totalShareholderEquity": "3773649000", "capitalLeaseObligations": "57495000", "otherCurrentLiabilities": "57486000", "totalCurrentLiabilities": "288111000", "otherNonCurrentLiabilities": "5676000", "totalNonCurrentLiabilities": "4281821000", "cashAndShortTermInvestments": "46343000", "commonStockSharesOutstanding": "197273000", "intangibleAssetsExcludingGoodwill": "6850879000", "cashAndCashEquivalentsAtCarryingValue": "46343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-340174000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-40966000", "capitalExpenditures": "1575499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1594236000", "cashflowFromInvestment": "-1575499000", "stockBasedCompensation": "19377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116071000, "cost_of_revenue": 34349000, "gross_profit": 81722000, "research_and_development": 33301000, "selling_general_admin": 33505000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -460549000, "depreciation_amortisation": 5978000, "ebitda": -454571000, "interest_expense": 18129000, "interest_income": null, "other_non_operating": null, "pretax_income": -478678000, "tax_provision": -138504000, "effective_tax_rate": null, "net_income": -340174000, "net_income_continuing_ops": -340174000, "net_income_to_common": -340174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46343000, "short_term_investments": null, "net_receivables": 107169000, "inventory": null, "other_current_assets": null, "total_current_assets": 186042000, "net_ppe": null, "goodwill": null, "intangible_assets": 6850879000, "goodwill_and_intangibles": 6850879000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8157539000, "total_assets": 8343581000, "short_term_debt": 509000, "accounts_payable": 45714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288111000, "long_term_debt": 4211949000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4281821000, "total_liabilities": 4569932000, "total_debt": 4212458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1495085000, "total_equity": 3773649000, "shares_outstanding": 197273000, "operating_cash_flow": -40966000, "stock_based_compensation": 19377000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1575499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1575499000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1594236000, "free_cash_flow": 1534533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-460549000", "ebitda": "-454571000", "netIncome": "-340174000", "grossProfit": "81722000", "depreciation": "None", "totalRevenue": "116071000", "costOfRevenue": "34349000", "interestIncome": "None", "incomeBeforeTax": "-478678000", "interestExpense": "18129000", "operatingIncome": "-432582000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-138504000", "reportedCurrency": "USD", "netInterestIncome": "-18129000", "nonInterestIncome": "None", "operatingExpenses": "514304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33301000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5978000", "sellingGeneralAndAdministrative": "33505000", "netIncomeFromContinuingOperations": "-340174000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "212000", "currentDebt": "None", "investments": "None", "totalAssets": "8343581000", "longTermDebt": "4211949000", "shortTermDebt": "509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6850879000", "reportedCurrency": "USD", "retainedEarnings": "-1495085000", "totalLiabilities": "4569932000", "otherCurrentAssets": "32530000", "totalCurrentAssets": "186042000", "currentLongTermDebt": "509000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8157539000", "currentAccountsPayable": "45714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4269952999", "totalShareholderEquity": "3773649000", "capitalLeaseObligations": "57495000", "otherCurrentLiabilities": "57486000", "totalCurrentLiabilities": "288111000", "otherNonCurrentLiabilities": "5676000", "totalNonCurrentLiabilities": "4281821000", "cashAndShortTermInvestments": "46343000", "commonStockSharesOutstanding": "197273000", "intangibleAssetsExcludingGoodwill": "6850879000", "cashAndCashEquivalentsAtCarryingValue": "46343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-340174000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-40966000", "capitalExpenditures": "1575499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1594236000", "cashflowFromInvestment": "-1575499000", "stockBasedCompensation": "19377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5978000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 111442000, "cost_of_revenue": 30935000, "gross_profit": 80507000, "ebit": -199580000, "ebitda": -195929000, "pretax_income": -215046000, "tax_provision": -112487000, "net_income": -102559000, "net_income_to_common": -102559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66923000, "total_current_assets": 208269000, "total_assets": 7053073000, "short_term_debt": 145119000, "long_term_debt": 3703381000, "total_debt": 3848500000, "total_liabilities": 4218274000, "total_equity": 2834799000, "shares_outstanding": 178610000, "goodwill_and_intangibles": 5687890000 }, "cash_flow": { "operating_cash_flow": -23329000, "capital_expenditure": 794551000, "free_cash_flow": 771222000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124906, "ticker_id": 7224, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-199580000", "ebitda": "-195929000", "netIncome": "-102559000", "grossProfit": "80507000", "depreciation": "None", "totalRevenue": "111442000", "costOfRevenue": "30935000", "interestIncome": "None", "incomeBeforeTax": "-215046000", "interestExpense": "15466000", "operatingIncome": "-200274000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-112487000", "reportedCurrency": "USD", "netInterestIncome": "-15466000", "nonInterestIncome": "None", "operatingExpenses": "280781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30311000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3651000", "sellingGeneralAndAdministrative": "36129000", "netIncomeFromContinuingOperations": "-102559000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "7053073000", "longTermDebt": "3703381000", "shortTermDebt": "145119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5687890000", "reportedCurrency": "USD", "retainedEarnings": "-1154911000", "totalLiabilities": "4218274000", "otherCurrentAssets": "29112000", "totalCurrentAssets": "208269000", "currentLongTermDebt": "145119000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6844804000", "currentAccountsPayable": "44188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3905044000", "totalShareholderEquity": "2834799000", "capitalLeaseObligations": "56544000", "otherCurrentLiabilities": "51919000", "totalCurrentLiabilities": "446063000", "otherNonCurrentLiabilities": "5965000", "totalNonCurrentLiabilities": "3772211000", "cashAndShortTermInvestments": "66923000", "commonStockSharesOutstanding": "178610000", "intangibleAssetsExcludingGoodwill": "5687890000", "cashAndCashEquivalentsAtCarryingValue": "66923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102559000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23329000", "capitalExpenditures": "794551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "803431000", "cashflowFromInvestment": "-794551000", "stockBasedCompensation": "20621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-930000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111442000, "cost_of_revenue": 30935000, "gross_profit": 80507000, "research_and_development": 30311000, "selling_general_admin": 36129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -199580000, "depreciation_amortisation": 3651000, "ebitda": -195929000, "interest_expense": 15466000, "interest_income": null, "other_non_operating": null, "pretax_income": -215046000, "tax_provision": -112487000, "effective_tax_rate": null, "net_income": -102559000, "net_income_continuing_ops": -102559000, "net_income_to_common": -102559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66923000, "short_term_investments": null, "net_receivables": 112234000, "inventory": 1, "other_current_assets": null, "total_current_assets": 208269000, "net_ppe": null, "goodwill": null, "intangible_assets": 5687890000, "goodwill_and_intangibles": 5687890000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6844804000, "total_assets": 7053073000, "short_term_debt": 145119000, "accounts_payable": 44188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 446063000, "long_term_debt": 3703381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3772211000, "total_liabilities": 4218274000, "total_debt": 3848500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1154911000, "total_equity": 2834799000, "shares_outstanding": 178610000, "operating_cash_flow": -23329000, "stock_based_compensation": 20621000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 794551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -794551000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 803431000, "free_cash_flow": 771222000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-199580000", "ebitda": "-195929000", "netIncome": "-102559000", "grossProfit": "80507000", "depreciation": "None", "totalRevenue": "111442000", "costOfRevenue": "30935000", "interestIncome": "None", "incomeBeforeTax": "-215046000", "interestExpense": "15466000", "operatingIncome": "-200274000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-112487000", "reportedCurrency": "USD", "netInterestIncome": "-15466000", "nonInterestIncome": "None", "operatingExpenses": "280781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30311000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3651000", "sellingGeneralAndAdministrative": "36129000", "netIncomeFromContinuingOperations": "-102559000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "7053073000", "longTermDebt": "3703381000", "shortTermDebt": "145119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5687890000", "reportedCurrency": "USD", "retainedEarnings": "-1154911000", "totalLiabilities": "4218274000", "otherCurrentAssets": "29112000", "totalCurrentAssets": "208269000", "currentLongTermDebt": "145119000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6844804000", "currentAccountsPayable": "44188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3905044000", "totalShareholderEquity": "2834799000", "capitalLeaseObligations": "56544000", "otherCurrentLiabilities": "51919000", "totalCurrentLiabilities": "446063000", "otherNonCurrentLiabilities": "5965000", "totalNonCurrentLiabilities": "3772211000", "cashAndShortTermInvestments": "66923000", "commonStockSharesOutstanding": "178610000", "intangibleAssetsExcludingGoodwill": "5687890000", "cashAndCashEquivalentsAtCarryingValue": "66923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102559000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23329000", "capitalExpenditures": "794551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "803431000", "cashflowFromInvestment": "-794551000", "stockBasedCompensation": "20621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-930000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3651000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 115246000, "cost_of_revenue": 30015000, "gross_profit": 85231000, "ebit": -202006000, "ebitda": -198956000, "pretax_income": -213887000, "tax_provision": -160769000, "net_income": -53118000, "net_income_to_common": -53118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81326000, "total_current_assets": 241592000, "total_assets": 6351539000, "short_term_debt": 492000, "long_term_debt": 3558801000, "total_debt": 3559293000, "total_liabilities": 3951434000, "total_equity": 2400105000, "shares_outstanding": 171940000, "goodwill_and_intangibles": 5074152000 }, "cash_flow": { "operating_cash_flow": 28587000, "capital_expenditure": 1640854000, "free_cash_flow": 1669441000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124907, "ticker_id": 7224, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-202006000", "ebitda": "-198956000", "netIncome": "-53118000", "grossProfit": "85231000", "depreciation": "None", "totalRevenue": "115246000", "costOfRevenue": "30015000", "interestIncome": "None", "incomeBeforeTax": "-213887000", "interestExpense": "11881000", "operatingIncome": "-203702000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-160769000", "reportedCurrency": "USD", "netInterestIncome": "-11881000", "nonInterestIncome": "None", "operatingExpenses": "288933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29183000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3050000", "sellingGeneralAndAdministrative": "34666000", "netIncomeFromContinuingOperations": "-53118000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "6351539000", "longTermDebt": "3558801000", "shortTermDebt": "492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5074152000", "reportedCurrency": "USD", "retainedEarnings": "-1052352000", "totalLiabilities": "3951434000", "otherCurrentAssets": "45116000", "totalCurrentAssets": "241592000", "currentLongTermDebt": "492000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6109947000", "currentAccountsPayable": "41866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3617723000", "totalShareholderEquity": "2400105000", "capitalLeaseObligations": "58430000", "otherCurrentLiabilities": "51495000", "totalCurrentLiabilities": "309808000", "otherNonCurrentLiabilities": "17552000", "totalNonCurrentLiabilities": "3641626000", "cashAndShortTermInvestments": "81326000", "commonStockSharesOutstanding": "171940000", "intangibleAssetsExcludingGoodwill": "5074152000", "cashAndCashEquivalentsAtCarryingValue": "81326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53118000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28587000", "capitalExpenditures": "1640854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1648400000", "cashflowFromInvestment": "-1640854000", "stockBasedCompensation": "17791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1243000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115246000, "cost_of_revenue": 30015000, "gross_profit": 85231000, "research_and_development": 29183000, "selling_general_admin": 34666000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -202006000, "depreciation_amortisation": 3050000, "ebitda": -198956000, "interest_expense": 11881000, "interest_income": null, "other_non_operating": null, "pretax_income": -213887000, "tax_provision": -160769000, "effective_tax_rate": null, "net_income": -53118000, "net_income_continuing_ops": -53118000, "net_income_to_common": -53118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81326000, "short_term_investments": null, "net_receivables": 115150000, "inventory": null, "other_current_assets": null, "total_current_assets": 241592000, "net_ppe": null, "goodwill": null, "intangible_assets": 5074152000, "goodwill_and_intangibles": 5074152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6109947000, "total_assets": 6351539000, "short_term_debt": 492000, "accounts_payable": 41866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309808000, "long_term_debt": 3558801000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3641626000, "total_liabilities": 3951434000, "total_debt": 3559293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1052352000, "total_equity": 2400105000, "shares_outstanding": 171940000, "operating_cash_flow": 28587000, "stock_based_compensation": 17791000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1640854000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1640854000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1648400000, "free_cash_flow": 1669441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-202006000", "ebitda": "-198956000", "netIncome": "-53118000", "grossProfit": "85231000", "depreciation": "None", "totalRevenue": "115246000", "costOfRevenue": "30015000", "interestIncome": "None", "incomeBeforeTax": "-213887000", "interestExpense": "11881000", "operatingIncome": "-203702000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-160769000", "reportedCurrency": "USD", "netInterestIncome": "-11881000", "nonInterestIncome": "None", "operatingExpenses": "288933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29183000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3050000", "sellingGeneralAndAdministrative": "34666000", "netIncomeFromContinuingOperations": "-53118000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "6351539000", "longTermDebt": "3558801000", "shortTermDebt": "492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5074152000", "reportedCurrency": "USD", "retainedEarnings": "-1052352000", "totalLiabilities": "3951434000", "otherCurrentAssets": "45116000", "totalCurrentAssets": "241592000", "currentLongTermDebt": "492000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6109947000", "currentAccountsPayable": "41866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3617723000", "totalShareholderEquity": "2400105000", "capitalLeaseObligations": "58430000", "otherCurrentLiabilities": "51495000", "totalCurrentLiabilities": "309808000", "otherNonCurrentLiabilities": "17552000", "totalNonCurrentLiabilities": "3641626000", "cashAndShortTermInvestments": "81326000", "commonStockSharesOutstanding": "171940000", "intangibleAssetsExcludingGoodwill": "5074152000", "cashAndCashEquivalentsAtCarryingValue": "81326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53118000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28587000", "capitalExpenditures": "1640854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1648400000", "cashflowFromInvestment": "-1640854000", "stockBasedCompensation": "17791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1243000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3050000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 124484000, "cost_of_revenue": 28221000, "gross_profit": 96263000, "ebit": -48715000, "ebitda": -43593000, "pretax_income": -60644000, "tax_provision": -149770000, "net_income": 89126000, "net_income_to_common": 89126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46817000, "total_current_assets": 267895000, "total_assets": 4762528000, "short_term_debt": 10946000, "long_term_debt": 2182108000, "total_debt": 2193054000, "total_liabilities": 2597556000, "total_equity": 2164972000, "shares_outstanding": 183760000, "goodwill_and_intangibles": 3626476000 }, "cash_flow": { "operating_cash_flow": 1184000, "capital_expenditure": 1214687000, "free_cash_flow": 1215871000, "dividends_paid": 2723000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124908, "ticker_id": 7224, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48715000", "ebitda": "-43593000", "netIncome": "89126000", "grossProfit": "96263000", "depreciation": "None", "totalRevenue": "124484000", "costOfRevenue": "28221000", "interestIncome": "None", "incomeBeforeTax": "-60644000", "interestExpense": "11929000", "operatingIncome": "-42785000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-149770000", "reportedCurrency": "USD", "netInterestIncome": "-11929000", "nonInterestIncome": "None", "operatingExpenses": "139048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30158000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5122000", "sellingGeneralAndAdministrative": "29353000", "netIncomeFromContinuingOperations": "89126000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4762528000", "longTermDebt": "2182108000", "shortTermDebt": "10946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3626476000", "reportedCurrency": "USD", "retainedEarnings": "-999234000", "totalLiabilities": "2597556000", "otherCurrentAssets": "37263000", "totalCurrentAssets": "267895000", "currentLongTermDebt": "483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4494633000", "currentAccountsPayable": "32627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2254140000", "totalShareholderEquity": "2164972000", "capitalLeaseObligations": "61086000", "otherCurrentLiabilities": "51538000", "totalCurrentLiabilities": "323273000", "otherNonCurrentLiabilities": "22208000", "totalNonCurrentLiabilities": "2274283000", "cashAndShortTermInvestments": "46817000", "commonStockSharesOutstanding": "183760000", "intangibleAssetsExcludingGoodwill": "3626476000", "cashAndCashEquivalentsAtCarryingValue": "46817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89126000", "profitLoss": "None", "dividendPayout": "2723000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5937000", "operatingCashflow": "1184000", "capitalExpenditures": "1214687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1213861000", "cashflowFromInvestment": "-1214687000", "stockBasedCompensation": "19716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2723000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2723000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124484000, "cost_of_revenue": 28221000, "gross_profit": 96263000, "research_and_development": 30158000, "selling_general_admin": 29353000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48715000, "depreciation_amortisation": 5122000, "ebitda": -43593000, "interest_expense": 11929000, "interest_income": null, "other_non_operating": null, "pretax_income": -60644000, "tax_provision": -149770000, "effective_tax_rate": null, "net_income": 89126000, "net_income_continuing_ops": 89126000, "net_income_to_common": 89126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46817000, "short_term_investments": null, "net_receivables": 183815000, "inventory": null, "other_current_assets": null, "total_current_assets": 267895000, "net_ppe": null, "goodwill": null, "intangible_assets": 3626476000, "goodwill_and_intangibles": 3626476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4494633000, "total_assets": 4762528000, "short_term_debt": 10946000, "accounts_payable": 32627000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 323273000, "long_term_debt": 2182108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2274283000, "total_liabilities": 2597556000, "total_debt": 2193054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -999234000, "total_equity": 2164972000, "shares_outstanding": 183760000, "operating_cash_flow": 1184000, "stock_based_compensation": 19716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1214687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1214687000, "dividends_paid": 2723000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1213861000, "free_cash_flow": 1215871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48715000", "ebitda": "-43593000", "netIncome": "89126000", "grossProfit": "96263000", "depreciation": "None", "totalRevenue": "124484000", "costOfRevenue": "28221000", "interestIncome": "None", "incomeBeforeTax": "-60644000", "interestExpense": "11929000", "operatingIncome": "-42785000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-149770000", "reportedCurrency": "USD", "netInterestIncome": "-11929000", "nonInterestIncome": "None", "operatingExpenses": "139048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30158000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5122000", "sellingGeneralAndAdministrative": "29353000", "netIncomeFromContinuingOperations": "89126000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4762528000", "longTermDebt": "2182108000", "shortTermDebt": "10946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3626476000", "reportedCurrency": "USD", "retainedEarnings": "-999234000", "totalLiabilities": "2597556000", "otherCurrentAssets": "37263000", "totalCurrentAssets": "267895000", "currentLongTermDebt": "483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4494633000", "currentAccountsPayable": "32627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2254140000", "totalShareholderEquity": "2164972000", "capitalLeaseObligations": "61086000", "otherCurrentLiabilities": "51538000", "totalCurrentLiabilities": "323273000", "otherNonCurrentLiabilities": "22208000", "totalNonCurrentLiabilities": "2274283000", "cashAndShortTermInvestments": "46817000", "commonStockSharesOutstanding": "183760000", "intangibleAssetsExcludingGoodwill": "3626476000", "cashAndCashEquivalentsAtCarryingValue": "46817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89126000", "profitLoss": "None", "dividendPayout": "2723000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5937000", "operatingCashflow": "1184000", "capitalExpenditures": "1214687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1213861000", "cashflowFromInvestment": "-1214687000", "stockBasedCompensation": "19716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2723000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2723000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5122000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 129462000, "cost_of_revenue": 26661000, "gross_profit": 102801000, "ebit": -22828000, "ebitda": -20084000, "pretax_income": -33834000, "tax_provision": 109607000, "net_income": -143441000, "net_income_to_common": -143441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45009000, "total_current_assets": 199565000, "total_assets": 3373941000, "short_term_debt": 475000, "long_term_debt": 2180038000, "total_debt": 2180513000, "total_liabilities": 2533546000, "total_equity": 840395000, "shares_outstanding": 142210000, "goodwill_and_intangibles": 2451374000 }, "cash_flow": { "operating_cash_flow": -7397000, "capital_expenditure": 163134000, "free_cash_flow": 155737000, "dividends_paid": 665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124910, "ticker_id": 7224, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22828000", "ebitda": "-20084000", "netIncome": "-143441000", "grossProfit": "102801000", "depreciation": "None", "totalRevenue": "129462000", "costOfRevenue": "26661000", "interestIncome": "None", "incomeBeforeTax": "-33834000", "interestExpense": "11006000", "operatingIncome": "-25247000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "109607000", "reportedCurrency": "USD", "netInterestIncome": "-11006000", "nonInterestIncome": "None", "operatingExpenses": "128048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29660000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2744000", "sellingGeneralAndAdministrative": "29223000", "netIncomeFromContinuingOperations": "-143441000" }, "balance": { "goodwill": "None", "inventory": "1865000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "3373941000", "longTermDebt": "2180038000", "shortTermDebt": "475000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2451374000", "reportedCurrency": "USD", "retainedEarnings": "-1088360000", "totalLiabilities": "2533546000", "otherCurrentAssets": "25906000", "totalCurrentAssets": "199565000", "currentLongTermDebt": "475000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3174376000", "currentAccountsPayable": "34306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84734000", "shortLongTermDebtTotal": "2240233000", "totalShareholderEquity": "840395000", "capitalLeaseObligations": "59720000", "otherCurrentLiabilities": "53773000", "totalCurrentLiabilities": "267721000", "otherNonCurrentLiabilities": "18231000", "totalNonCurrentLiabilities": "2265825000", "cashAndShortTermInvestments": "45009000", "commonStockSharesOutstanding": "142210000", "intangibleAssetsExcludingGoodwill": "2451374000", "cashAndCashEquivalentsAtCarryingValue": "45009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143441000", "profitLoss": "None", "dividendPayout": "665000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "115000", "operatingCashflow": "-7397000", "capitalExpenditures": "163134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150114000", "cashflowFromInvestment": "-163134000", "stockBasedCompensation": "16806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-665000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129462000, "cost_of_revenue": 26661000, "gross_profit": 102801000, "research_and_development": 29660000, "selling_general_admin": 29223000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22828000, "depreciation_amortisation": 2744000, "ebitda": -20084000, "interest_expense": 11006000, "interest_income": null, "other_non_operating": null, "pretax_income": -33834000, "tax_provision": 109607000, "effective_tax_rate": null, "net_income": -143441000, "net_income_continuing_ops": -143441000, "net_income_to_common": -143441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45009000, "short_term_investments": null, "net_receivables": 128650000, "inventory": 1865000, "other_current_assets": null, "total_current_assets": 199565000, "net_ppe": null, "goodwill": null, "intangible_assets": 2451374000, "goodwill_and_intangibles": 2451374000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3174376000, "total_assets": 3373941000, "short_term_debt": 475000, "accounts_payable": 34306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267721000, "long_term_debt": 2180038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2265825000, "total_liabilities": 2533546000, "total_debt": 2180513000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1088360000, "total_equity": 840395000, "shares_outstanding": 142210000, "operating_cash_flow": -7397000, "stock_based_compensation": 16806000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163134000, "dividends_paid": 665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 150114000, "free_cash_flow": 155737000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22828000", "ebitda": "-20084000", "netIncome": "-143441000", "grossProfit": "102801000", "depreciation": "None", "totalRevenue": "129462000", "costOfRevenue": "26661000", "interestIncome": "None", "incomeBeforeTax": "-33834000", "interestExpense": "11006000", "operatingIncome": "-25247000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "109607000", "reportedCurrency": "USD", "netInterestIncome": "-11006000", "nonInterestIncome": "None", "operatingExpenses": "128048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29660000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2744000", "sellingGeneralAndAdministrative": "29223000", "netIncomeFromContinuingOperations": "-143441000" }, "balance": { "goodwill": "None", "inventory": "1865000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "3373941000", "longTermDebt": "2180038000", "shortTermDebt": "475000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2451374000", "reportedCurrency": "USD", "retainedEarnings": "-1088360000", "totalLiabilities": "2533546000", "otherCurrentAssets": "25906000", "totalCurrentAssets": "199565000", "currentLongTermDebt": "475000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3174376000", "currentAccountsPayable": "34306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84734000", "shortLongTermDebtTotal": "2240233000", "totalShareholderEquity": "840395000", "capitalLeaseObligations": "59720000", "otherCurrentLiabilities": "53773000", "totalCurrentLiabilities": "267721000", "otherNonCurrentLiabilities": "18231000", "totalNonCurrentLiabilities": "2265825000", "cashAndShortTermInvestments": "45009000", "commonStockSharesOutstanding": "142210000", "intangibleAssetsExcludingGoodwill": "2451374000", "cashAndCashEquivalentsAtCarryingValue": "45009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143441000", "profitLoss": "None", "dividendPayout": "665000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "115000", "operatingCashflow": "-7397000", "capitalExpenditures": "163134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150114000", "cashflowFromInvestment": "-163134000", "stockBasedCompensation": "16806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-665000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2744000", "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": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "income_statement": { "revenue": 120400000, "cost_of_revenue": 27121000, "gross_profit": 93279000, "ebit": -26958000, "ebitda": -23728000, "pretax_income": -38053000, "tax_provision": -60296000, "net_income": 22243000, "net_income_to_common": 22243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65968000, "total_current_assets": 209634000, "total_assets": 3363104000, "short_term_debt": 468000, "long_term_debt": 2177974000, "total_debt": 2178442000, "total_liabilities": 2543986000, "total_equity": 819118000, "shares_outstanding": 160950000, "goodwill_and_intangibles": 2323252000 }, "cash_flow": { "operating_cash_flow": -18472000, "capital_expenditure": 347642000, "free_cash_flow": 329170000, "dividends_paid": 229000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124911, "ticker_id": 7224, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:11:02.049165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26958000", "ebitda": "-23728000", "netIncome": "22243000", "grossProfit": "93279000", "depreciation": "None", "totalRevenue": "120400000", "costOfRevenue": "27121000", "interestIncome": "None", "incomeBeforeTax": "-38053000", "interestExpense": "11095000", "operatingIncome": "-26708000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-60296000", "reportedCurrency": "USD", "netInterestIncome": "-11095000", "nonInterestIncome": "None", "operatingExpenses": "119987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29354000", "otherNonOperatingIncome": "-250000", "costofGoodsAndServicesSold": "27121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3230000", "sellingGeneralAndAdministrative": "28830000", "netIncomeFromContinuingOperations": "22243000" }, "balance": { "goodwill": "None", "inventory": "2085000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "3363104000", "longTermDebt": "2177974000", "shortTermDebt": "468000", "treasuryStock": "-782104000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2323252000", "reportedCurrency": "USD", "retainedEarnings": "-944919000", "totalLiabilities": "2543986000", "otherCurrentAssets": "21765000", "totalCurrentAssets": "209634000", "currentLongTermDebt": "468000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153470000", "currentAccountsPayable": "33660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30507000", "shortLongTermDebtTotal": "2242256000", "totalShareholderEquity": "819118000", "capitalLeaseObligations": "63814000", "otherCurrentLiabilities": "42985000", "totalCurrentLiabilities": "272930000", "otherNonCurrentLiabilities": "92884000", "totalNonCurrentLiabilities": "2271056000", "cashAndShortTermInvestments": "65968000", "commonStockSharesOutstanding": "160950000", "intangibleAssetsExcludingGoodwill": "2323252000", "cashAndCashEquivalentsAtCarryingValue": "65968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22243000", "profitLoss": "None", "dividendPayout": "229000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6052000", "operatingCashflow": "-18472000", "capitalExpenditures": "347642000", "changeInReceivables": "7496000", "changeInExchangeRate": "None", "cashflowFromFinancing": "338289000", "cashflowFromInvestment": "-347642000", "stockBasedCompensation": "15494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27825000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120400000, "cost_of_revenue": 27121000, "gross_profit": 93279000, "research_and_development": 29354000, "selling_general_admin": 28830000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26958000, "depreciation_amortisation": 3230000, "ebitda": -23728000, "interest_expense": 11095000, "interest_income": null, "other_non_operating": null, "pretax_income": -38053000, "tax_provision": -60296000, "effective_tax_rate": null, "net_income": 22243000, "net_income_continuing_ops": 22243000, "net_income_to_common": 22243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65968000, "short_term_investments": null, "net_receivables": 121901000, "inventory": 2085000, "other_current_assets": null, "total_current_assets": 209634000, "net_ppe": null, "goodwill": null, "intangible_assets": 2323252000, "goodwill_and_intangibles": 2323252000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3153470000, "total_assets": 3363104000, "short_term_debt": 468000, "accounts_payable": 33660000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 272930000, "long_term_debt": 2177974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2271056000, "total_liabilities": 2543986000, "total_debt": 2178442000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -944919000, "total_equity": 819118000, "shares_outstanding": 160950000, "operating_cash_flow": -18472000, "stock_based_compensation": 15494000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 347642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -347642000, "dividends_paid": 229000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 338289000, "free_cash_flow": 329170000, "net_change_in_cash": -27825000 }, "raw_data": { "income": { "ebit": "-26958000", "ebitda": "-23728000", "netIncome": "22243000", "grossProfit": "93279000", "depreciation": "None", "totalRevenue": "120400000", "costOfRevenue": "27121000", "interestIncome": "None", "incomeBeforeTax": "-38053000", "interestExpense": "11095000", "operatingIncome": "-26708000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-60296000", "reportedCurrency": "USD", "netInterestIncome": "-11095000", "nonInterestIncome": "None", "operatingExpenses": "119987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29354000", "otherNonOperatingIncome": "-250000", "costofGoodsAndServicesSold": "27121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3230000", "sellingGeneralAndAdministrative": "28830000", "netIncomeFromContinuingOperations": "22243000" }, "balance": { "goodwill": "None", "inventory": "2085000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "3363104000", "longTermDebt": "2177974000", "shortTermDebt": "468000", "treasuryStock": "-782104000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2323252000", "reportedCurrency": "USD", "retainedEarnings": "-944919000", "totalLiabilities": "2543986000", "otherCurrentAssets": "21765000", "totalCurrentAssets": "209634000", "currentLongTermDebt": "468000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153470000", "currentAccountsPayable": "33660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30507000", "shortLongTermDebtTotal": "2242256000", "totalShareholderEquity": "819118000", "capitalLeaseObligations": "63814000", "otherCurrentLiabilities": "42985000", "totalCurrentLiabilities": "272930000", "otherNonCurrentLiabilities": "92884000", "totalNonCurrentLiabilities": "2271056000", "cashAndShortTermInvestments": "65968000", "commonStockSharesOutstanding": "160950000", "intangibleAssetsExcludingGoodwill": "2323252000", "cashAndCashEquivalentsAtCarryingValue": "65968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22243000", "profitLoss": "None", "dividendPayout": "229000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6052000", "operatingCashflow": "-18472000", "capitalExpenditures": "347642000", "changeInReceivables": "7496000", "changeInExchangeRate": "None", "cashflowFromFinancing": "338289000", "cashflowFromInvestment": "-347642000", "stockBasedCompensation": "15494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27825000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3230000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" } ], "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" ] } } }