{ "ticker": { "uuid": "650787e2-24de-447b-a593-f86524c54d39", "symbol": "BKD", "name": "Brookdale Senior Living Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/650787e2-24de-447b-a593-f86524c54d39/", "api_url": "https://sharemaestro.com/factors/api/tickers/650787e2-24de-447b-a593-f86524c54d39/" }, "ticker_metadata": { "id": 475, "uuid": "650787e2-24de-447b-a593-f86524c54d39", "symbol": "BKD", "name": "Brookdale Senior Living Inc", "asset_type": "equity", "market_cap": 3224053000, "stock_exchange_id": 3, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Brookdale Senior Living Inc. owns and operates senior communities in the United States. The company is headquartered in Brentwood, Tennessee.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "650787e2-24de-447b-a593-f86524c54d39", "symbol": "BKD", "name": "Brookdale Senior Living Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/650787e2-24de-447b-a593-f86524c54d39/", "api_url": "https://sharemaestro.com/factors/api/tickers/650787e2-24de-447b-a593-f86524c54d39/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 12.34, "market_cap": 2938302080, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0551, "shareholder_yield": 0, "roe": 3.6579, "piotroski_f_score": 4, "momentum_12_1": 0.9431, "volatility_252d": 0.3753 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.176581+00:00", "batch_id": "" }, "size": { "price_close": 12.34, "market_cap": 2938302080, "market_cap_usd": 2938302080, "enterprise_value": 7058049080, "shares_outstanding": 238112000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.9449, "pcf_ratio": 13.6339, "pfcf_ratio": 6.9676, "ev_ebitda": 18.1408, "ev_ebit": 149.077, "ev_sales": 2.2697, "ev_fcf": 16.7368, "earnings_yield": null, "fcf_yield": 0.0597, "price_to_sales": 0.9449, "price_to_book": null, "price_to_cashflow": 13.6339, "ebitda_to_ev": 0.0551, "sales_yield": 0.4406 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1432, "operating_margin": 0.0152, "net_margin": -0.0658, "ebitda_margin": 0.1251, "fcf_margin": 0.1356, "roe": 3.6579, "roa": -0.0347, "roic": 0.0087, "roc_greenblatt": null, "asset_turnover": 0.5273, "cash_conversion": -2.0611, "accruals_ratio": -0.0712, "sbc_to_revenue": 0.0037, "piotroski_f_score": 4, "altman_z_score": -0.0933, "earnings_stability_5y": 0.5926, "revenue_stability_5y": 0.1476, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0755, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -106.4161, "net_debt_to_ebitda": 10.5887, "debt_to_assets": 0.7435, "interest_coverage": 0.1866, "current_ratio": 3.4409, "quick_ratio": 3.4409, "net_debt": 4119747000, "local_beta": 0.0007, "volatility_252d": 0.3753, "volatility_60d": 0.834, "max_drawdown_12m": -0.2526, "risk_adjusted_momentum": 2.5127 }, "growth": { "revenue_growth_1y": 0.0312, "revenue_growth_3y_cagr": 0.0442, "revenue_growth_5y_cagr": 0.0066, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.083, "book_value_growth_1y": -1.2045, "revenue_growth": 0.0312, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0493, "price_return_3m": -0.1713, "price_return_6m": 0.1447, "price_return_9m": 0.6047, "price_return_12m": 0.8473, "price_return_12m_ex1m": 0.9431, "momentum_6m": 0.1447, "momentum_12m": 0.8473, "momentum_12_1": 0.9431, "distance_from_52w_high": -0.2526, "distance_from_52w_low": 0.8094, "relative_strength": 0.7473 }, "raw_ttm": { "revenue_ttm": 3109731000, "gross_profit_ttm": 445330000, "ebit_ttm": 47345000, "ebitda_ttm": 389071000, "net_income_ttm": -204605000, "eps_diluted_ttm": -0.8593, "operating_cash_flow_ttm": 215515000, "capital_expenditure_ttm": 206193000, "fcf_ttm": 421708000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 253706000, "cash_and_equivalents": 265204000, "total_current_assets": 552548000, "total_current_liabilities": 160582000, "net_ppe": null, "total_assets": 5897812000, "total_debt": 4384951000, "total_equity": -55935000, "net_working_capital": 287344000, "book_value_per_share": -0.2349, "retained_earnings": -4309431000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -339183000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.65, "os_score": 0.82, "value_percentile": 0.65, "quality_percentile": 0.65, "momentum_percentile": 0.66, "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": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3704, "ticker_id": 475, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.176581+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.34, "market_cap": 2938302080, "market_cap_usd": 2938302080, "enterprise_value": 7058049080, "shares_outstanding": 238112000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.94487339, "pcf_ratio": 13.63386344, "pfcf_ratio": 6.96762234, "ev_ebitda": 18.140774, "ev_ebit": 149.07696863, "ev_sales": 2.26966547, "ev_fcf": 16.73681571, "earnings_yield": null, "fcf_yield": 0.05974852, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14320531, "operating_margin": 0.01522479, "net_margin": -0.06579508, "ebitda_margin": 0.12511404, "fcf_margin": 0.13560916, "roe": 3.6579065, "roa": -0.03469168, "roic": 0.00873779, "roc_greenblatt": null, "asset_turnover": 0.52726859, "cash_conversion": -2.06108355, "accruals_ratio": -0.0712332, "sbc_to_revenue": 0.00374245, "debt_to_equity": -106.41607223, "net_debt_to_ebitda": 10.58867662, "debt_to_assets": 0.74348775, "interest_coverage": 0.18661364, "current_ratio": 3.44090869, "quick_ratio": 3.44090869, "net_debt": 4119747000, "revenue_growth_1y": 0.03115108, "revenue_growth_3y_cagr": 0.04417095, "revenue_growth_5y_cagr": 0.00663859, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.08298814, "book_value_growth_1y": -1.20451396, "piotroski_f_score": 4, "altman_z_score": -0.09326447, "earnings_stability_5y": 0.592643, "revenue_stability_5y": 0.147606, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04930663, "price_return_3m": -0.17125588, "price_return_6m": 0.14471243, "price_return_9m": 0.6046814, "price_return_12m": 0.84730539, "price_return_12m_ex1m": 0.94311377, "distance_from_52w_high": -0.2525742, "distance_from_52w_low": 0.80938416, "relative_strength": 0.74734181, "local_beta": 0.0007, "volatility_252d": 0.375336, "volatility_60d": 0.833999, "max_drawdown_12m": -0.2525742, "revenue_ttm": 3109731000, "gross_profit_ttm": 445330000, "ebit_ttm": 47345000, "ebitda_ttm": 389071000, "net_income_ttm": -204605000, "eps_diluted_ttm": -0.85928051, "operating_cash_flow_ttm": 215515000, "capital_expenditure_ttm": 206193000, "fcf_ttm": 421708000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 253706000, "cash_and_equivalents": 265204000, "total_current_assets": 552548000, "total_current_liabilities": 160582000, "net_ppe": null, "total_assets": 5897812000, "total_debt": 4384951000, "total_equity": -55935000, "net_working_capital": 287344000, "book_value_per_share": -0.23491046, "retained_earnings": -4309431000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -339183000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.34, "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 3.6579, "momentum_12_1": 0.9431, "complete_fields": { "id": 3704, "ticker_id": 475, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.176581+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.34, "market_cap": 2938302080, "market_cap_usd": 2938302080, "enterprise_value": 7058049080, "shares_outstanding": 238112000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.94487339, "pcf_ratio": 13.63386344, "pfcf_ratio": 6.96762234, "ev_ebitda": 18.140774, "ev_ebit": 149.07696863, "ev_sales": 2.26966547, "ev_fcf": 16.73681571, "earnings_yield": null, "fcf_yield": 0.05974852, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14320531, "operating_margin": 0.01522479, "net_margin": -0.06579508, "ebitda_margin": 0.12511404, "fcf_margin": 0.13560916, "roe": 3.6579065, "roa": -0.03469168, "roic": 0.00873779, "roc_greenblatt": null, "asset_turnover": 0.52726859, "cash_conversion": -2.06108355, "accruals_ratio": -0.0712332, "sbc_to_revenue": 0.00374245, "debt_to_equity": -106.41607223, "net_debt_to_ebitda": 10.58867662, "debt_to_assets": 0.74348775, "interest_coverage": 0.18661364, "current_ratio": 3.44090869, "quick_ratio": 3.44090869, "net_debt": 4119747000, "revenue_growth_1y": 0.03115108, "revenue_growth_3y_cagr": 0.04417095, "revenue_growth_5y_cagr": 0.00663859, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.08298814, "book_value_growth_1y": -1.20451396, "piotroski_f_score": 4, "altman_z_score": -0.09326447, "earnings_stability_5y": 0.592643, "revenue_stability_5y": 0.147606, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04930663, "price_return_3m": -0.17125588, "price_return_6m": 0.14471243, "price_return_9m": 0.6046814, "price_return_12m": 0.84730539, "price_return_12m_ex1m": 0.94311377, "distance_from_52w_high": -0.2525742, "distance_from_52w_low": 0.80938416, "relative_strength": 0.74734181, "local_beta": 0.0007, "volatility_252d": 0.375336, "volatility_60d": 0.833999, "max_drawdown_12m": -0.2525742, "revenue_ttm": 3109731000, "gross_profit_ttm": 445330000, "ebit_ttm": 47345000, "ebitda_ttm": 389071000, "net_income_ttm": -204605000, "eps_diluted_ttm": -0.85928051, "operating_cash_flow_ttm": 215515000, "capital_expenditure_ttm": 206193000, "fcf_ttm": 421708000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 253706000, "cash_and_equivalents": 265204000, "total_current_assets": 552548000, "total_current_liabilities": 160582000, "net_ppe": null, "total_assets": 5897812000, "total_debt": 4384951000, "total_equity": -55935000, "net_working_capital": 287344000, "book_value_per_share": -0.23491046, "retained_earnings": -4309431000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -339183000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 3124949000, "cost_of_revenue": 2479925000, "gross_profit": 645024000, "ebit": -11585000, "ebitda": 347654000, "pretax_income": -264697000, "tax_provision": -1951000, "net_income": -262692000, "net_income_to_common": -262692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 4368230000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 218030000, "capital_expenditure": 512553000, "free_cash_flow": 730583000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227330, "ticker_id": 475, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11585000", "ebitda": "347654000", "netIncome": "-262692000", "grossProfit": "645024000", "depreciation": "None", "totalRevenue": "3124949000", "costOfRevenue": "2479925000", "interestIncome": "12382000", "incomeBeforeTax": "-264697000", "interestExpense": "253112000", "operatingIncome": "17167000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1951000", "reportedCurrency": "USD", "netInterestIncome": "-240730000", "nonInterestIncome": "None", "operatingExpenses": "627857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2479925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359239000", "sellingGeneralAndAdministrative": "240991000", "netIncomeFromContinuingOperations": "-262746000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2483000", "currentDebt": "None", "investments": "None", "totalAssets": "5952243000", "longTermDebt": "4215005000", "shortTermDebt": "153225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "231093000", "reportedCurrency": "USD", "retainedEarnings": "-4302539000", "totalLiabilities": "5995620000", "otherCurrentAssets": "207138000", "totalCurrentAssets": "553940000", "currentLongTermDebt": "77492000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5398303000", "currentAccountsPayable": "75099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5304837000", "shortLongTermDebtTotal": "6664014000", "totalShareholderEquity": "-44753000", "capitalLeaseObligations": "1223625000", "otherCurrentLiabilities": "414700000", "totalCurrentLiabilities": "153225000", "otherNonCurrentLiabilities": "58482000", "totalNonCurrentLiabilities": "5842395000", "cashAndShortTermInvestments": "279122000", "commonStockSharesOutstanding": "234326000", "intangibleAssetsExcludingGoodwill": "231093000", "cashAndCashEquivalentsAtCarryingValue": "279122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262746000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218030000", "capitalExpenditures": "512553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201089000", "cashflowFromInvestment": "-455951000", "stockBasedCompensation": "11937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6473000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3124949000, "cost_of_revenue": 2479925000, "gross_profit": 645024000, "research_and_development": null, "selling_general_admin": 240991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11585000, "depreciation_amortisation": 359239000, "ebitda": 347654000, "interest_expense": 253112000, "interest_income": null, "other_non_operating": null, "pretax_income": -264697000, "tax_provision": -1951000, "effective_tax_rate": null, "net_income": -262692000, "net_income_continuing_ops": -262746000, "net_income_to_common": -262692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279122000, "short_term_investments": 0, "net_receivables": 67680000, "inventory": null, "other_current_assets": null, "total_current_assets": 553940000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": 231093000, "goodwill_and_intangibles": 258414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5398303000, "total_assets": 5952243000, "short_term_debt": 153225000, "accounts_payable": 75099000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153225000, "long_term_debt": 4215005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5842395000, "total_liabilities": 5995620000, "total_debt": 4368230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4302539000, "total_equity": -44753000, "shares_outstanding": 234326000, "operating_cash_flow": 218030000, "stock_based_compensation": 11937000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 512553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -455951000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 201089000, "free_cash_flow": 730583000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11585000", "ebitda": "347654000", "netIncome": "-262692000", "grossProfit": "645024000", "depreciation": "None", "totalRevenue": "3124949000", "costOfRevenue": "2479925000", "interestIncome": "12382000", "incomeBeforeTax": "-264697000", "interestExpense": "253112000", "operatingIncome": "17167000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1951000", "reportedCurrency": "USD", "netInterestIncome": "-240730000", "nonInterestIncome": "None", "operatingExpenses": "627857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2479925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359239000", "sellingGeneralAndAdministrative": "240991000", "netIncomeFromContinuingOperations": "-262746000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2483000", "currentDebt": "None", "investments": "None", "totalAssets": "5952243000", "longTermDebt": "4215005000", "shortTermDebt": "153225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "231093000", "reportedCurrency": "USD", "retainedEarnings": "-4302539000", "totalLiabilities": "5995620000", "otherCurrentAssets": "207138000", "totalCurrentAssets": "553940000", "currentLongTermDebt": "77492000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5398303000", "currentAccountsPayable": "75099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5304837000", "shortLongTermDebtTotal": "6664014000", "totalShareholderEquity": "-44753000", "capitalLeaseObligations": "1223625000", "otherCurrentLiabilities": "414700000", "totalCurrentLiabilities": "153225000", "otherNonCurrentLiabilities": "58482000", "totalNonCurrentLiabilities": "5842395000", "cashAndShortTermInvestments": "279122000", "commonStockSharesOutstanding": "234326000", "intangibleAssetsExcludingGoodwill": "231093000", "cashAndCashEquivalentsAtCarryingValue": "279122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262746000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218030000", "capitalExpenditures": "512553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201089000", "cashflowFromInvestment": "-455951000", "stockBasedCompensation": "11937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6473000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 2982571000, "cost_of_revenue": 2175139000, "gross_profit": 807432000, "ebit": 63015000, "ebitda": 420803000, "pretax_income": -197348000, "tax_provision": 4646000, "net_income": -201935000, "net_income_to_common": -201935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308925000, "total_current_assets": 512937000, "total_assets": 6335562000, "short_term_debt": 188890000, "long_term_debt": 4022008000, "total_debt": 4210898000, "total_liabilities": 6121657000, "total_equity": 212475000, "shares_outstanding": 227525000, "goodwill_and_intangibles": 271714000 }, "cash_flow": { "operating_cash_flow": 166177000, "capital_expenditure": 201250000, "free_cash_flow": 367427000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227335, "ticker_id": 475, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63015000", "ebitda": "420803000", "netIncome": "-201935000", "grossProfit": "807432000", "depreciation": "None", "totalRevenue": "2982571000", "costOfRevenue": "2175139000", "interestIncome": "19162000", "incomeBeforeTax": "-197348000", "interestExpense": "243286000", "operatingIncome": "46528000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4646000", "reportedCurrency": "USD", "netInterestIncome": "-233847000", "nonInterestIncome": "None", "operatingExpenses": "760904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2175139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357788000", "sellingGeneralAndAdministrative": "177920000", "netIncomeFromContinuingOperations": "-201994000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2105000", "currentDebt": "None", "investments": "None", "totalAssets": "6335562000", "longTermDebt": "4022008000", "shortTermDebt": "188890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "244393000", "reportedCurrency": "USD", "retainedEarnings": "-4039847000", "totalLiabilities": "6121657000", "otherCurrentAssets": "132242000", "totalCurrentAssets": "512937000", "currentLongTermDebt": "40779000", "longTermInvestments": "None", "shortTermInvestments": "19879000", "currentNetReceivables": "51891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5822625000", "currentAccountsPayable": "65515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5728238000", "shortLongTermDebtTotal": "5651997000", "totalShareholderEquity": "212475000", "capitalLeaseObligations": "1589210000", "otherCurrentLiabilities": "234699000", "totalCurrentLiabilities": "579763000", "otherNonCurrentLiabilities": "69183000", "totalNonCurrentLiabilities": "5541894000", "cashAndShortTermInvestments": "308925000", "commonStockSharesOutstanding": "227525000", "intangibleAssetsExcludingGoodwill": "244393000", "cashAndCashEquivalentsAtCarryingValue": "308925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201994000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166177000", "capitalExpenditures": "201250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142061000", "cashflowFromInvestment": "-278066000", "stockBasedCompensation": "14184000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2982571000, "cost_of_revenue": 2175139000, "gross_profit": 807432000, "research_and_development": null, "selling_general_admin": 177920000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63015000, "depreciation_amortisation": 357788000, "ebitda": 420803000, "interest_expense": 243286000, "interest_income": null, "other_non_operating": null, "pretax_income": -197348000, "tax_provision": 4646000, "effective_tax_rate": null, "net_income": -201935000, "net_income_continuing_ops": -201994000, "net_income_to_common": -201935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308925000, "short_term_investments": 19879000, "net_receivables": 51891000, "inventory": null, "other_current_assets": null, "total_current_assets": 512937000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": 244393000, "goodwill_and_intangibles": 271714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5822625000, "total_assets": 6335562000, "short_term_debt": 188890000, "accounts_payable": 65515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 579763000, "long_term_debt": 4022008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5541894000, "total_liabilities": 6121657000, "total_debt": 4210898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4039847000, "total_equity": 212475000, "shares_outstanding": 227525000, "operating_cash_flow": 166177000, "stock_based_compensation": 14184000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 201250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278066000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142061000, "free_cash_flow": 367427000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63015000", "ebitda": "420803000", "netIncome": "-201935000", "grossProfit": "807432000", "depreciation": "None", "totalRevenue": "2982571000", "costOfRevenue": "2175139000", "interestIncome": "19162000", "incomeBeforeTax": "-197348000", "interestExpense": "243286000", "operatingIncome": "46528000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4646000", "reportedCurrency": "USD", "netInterestIncome": "-233847000", "nonInterestIncome": "None", "operatingExpenses": "760904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2175139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357788000", "sellingGeneralAndAdministrative": "177920000", "netIncomeFromContinuingOperations": "-201994000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2105000", "currentDebt": "None", "investments": "None", "totalAssets": "6335562000", "longTermDebt": "4022008000", "shortTermDebt": "188890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "244393000", "reportedCurrency": "USD", "retainedEarnings": "-4039847000", "totalLiabilities": "6121657000", "otherCurrentAssets": "132242000", "totalCurrentAssets": "512937000", "currentLongTermDebt": "40779000", "longTermInvestments": "None", "shortTermInvestments": "19879000", "currentNetReceivables": "51891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5822625000", "currentAccountsPayable": "65515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5728238000", "shortLongTermDebtTotal": "5651997000", "totalShareholderEquity": "212475000", "capitalLeaseObligations": "1589210000", "otherCurrentLiabilities": "234699000", "totalCurrentLiabilities": "579763000", "otherNonCurrentLiabilities": "69183000", "totalNonCurrentLiabilities": "5541894000", "cashAndShortTermInvestments": "308925000", "commonStockSharesOutstanding": "227525000", "intangibleAssetsExcludingGoodwill": "244393000", "cashAndCashEquivalentsAtCarryingValue": "308925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201994000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166177000", "capitalExpenditures": "201250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142061000", "cashflowFromInvestment": "-278066000", "stockBasedCompensation": "14184000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 2867404000, "cost_of_revenue": 2122695000, "gross_profit": 744709000, "ebit": 26580000, "ebitda": 369292000, "pretax_income": -180286000, "tax_provision": 8784000, "net_income": -189011000, "net_income_to_common": -189011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277971000, "total_current_assets": 478368000, "total_assets": 5573435000, "short_term_debt": 235169000, "long_term_debt": 3655850000, "total_debt": 3891019000, "total_liabilities": 5168282000, "total_equity": 403664000, "shares_outstanding": 225209000, "goodwill_and_intangibles": 309732000 }, "cash_flow": { "operating_cash_flow": 162923000, "capital_expenditure": 233205000, "free_cash_flow": 396128000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227340, "ticker_id": 475, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26580000", "ebitda": "369292000", "netIncome": "-189011000", "grossProfit": "744709000", "depreciation": "None", "totalRevenue": "2867404000", "costOfRevenue": "2122695000", "interestIncome": "21634000", "incomeBeforeTax": "-180286000", "interestExpense": "231722000", "operatingIncome": "18412000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8784000", "reportedCurrency": "USD", "netInterestIncome": "-218692000", "nonInterestIncome": "None", "operatingExpenses": "726297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2122695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342712000", "sellingGeneralAndAdministrative": "175002000", "netIncomeFromContinuingOperations": "-123551000" }, "balance": { "goodwill": "27321000", "inventory": "41341000", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5573435000", "longTermDebt": "3655850000", "shortTermDebt": "235169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "282411000", "reportedCurrency": "USD", "retainedEarnings": "-3837912000", "totalLiabilities": "5168282000", "otherCurrentAssets": "122249000", "totalCurrentAssets": "478368000", "currentLongTermDebt": "41463000", "longTermInvestments": "1906000", "shortTermInvestments": "29755000", "currentNetReceivables": "48393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5095067000", "currentAccountsPayable": "66526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5001536000", "shortLongTermDebtTotal": "4725669000", "totalShareholderEquity": "403664000", "capitalLeaseObligations": "1028356000", "otherCurrentLiabilities": "213609000", "totalCurrentLiabilities": "600116000", "otherNonCurrentLiabilities": "71679000", "totalNonCurrentLiabilities": "4568166000", "cashAndShortTermInvestments": "277971000", "commonStockSharesOutstanding": "225209000", "intangibleAssetsExcludingGoodwill": "282411000", "cashAndCashEquivalentsAtCarryingValue": "277971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189011000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21629000", "operatingCashflow": "162923000", "capitalExpenditures": "233205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174439000", "cashflowFromInvestment": "-113364000", "stockBasedCompensation": "11985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2867404000, "cost_of_revenue": 2122695000, "gross_profit": 744709000, "research_and_development": 0.06, "selling_general_admin": 175002000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26580000, "depreciation_amortisation": 342712000, "ebitda": 369292000, "interest_expense": 231722000, "interest_income": null, "other_non_operating": null, "pretax_income": -180286000, "tax_provision": 8784000, "effective_tax_rate": null, "net_income": -189011000, "net_income_continuing_ops": -123551000, "net_income_to_common": -189011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277971000, "short_term_investments": 29755000, "net_receivables": 48393000, "inventory": 41341000, "other_current_assets": null, "total_current_assets": 478368000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": 282411000, "goodwill_and_intangibles": 309732000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5095067000, "total_assets": 5573435000, "short_term_debt": 235169000, "accounts_payable": 66526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 600116000, "long_term_debt": 3655850000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4568166000, "total_liabilities": 5168282000, "total_debt": 3891019000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3837912000, "total_equity": 403664000, "shares_outstanding": 225209000, "operating_cash_flow": 162923000, "stock_based_compensation": 11985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 233205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113364000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174439000, "free_cash_flow": 396128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26580000", "ebitda": "369292000", "netIncome": "-189011000", "grossProfit": "744709000", "depreciation": "None", "totalRevenue": "2867404000", "costOfRevenue": "2122695000", "interestIncome": "21634000", "incomeBeforeTax": "-180286000", "interestExpense": "231722000", "operatingIncome": "18412000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8784000", "reportedCurrency": "USD", "netInterestIncome": "-218692000", "nonInterestIncome": "None", "operatingExpenses": "726297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2122695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342712000", "sellingGeneralAndAdministrative": "175002000", "netIncomeFromContinuingOperations": "-123551000" }, "balance": { "goodwill": "27321000", "inventory": "41341000", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5573435000", "longTermDebt": "3655850000", "shortTermDebt": "235169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "282411000", "reportedCurrency": "USD", "retainedEarnings": "-3837912000", "totalLiabilities": "5168282000", "otherCurrentAssets": "122249000", "totalCurrentAssets": "478368000", "currentLongTermDebt": "41463000", "longTermInvestments": "1906000", "shortTermInvestments": "29755000", "currentNetReceivables": "48393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5095067000", "currentAccountsPayable": "66526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5001536000", "shortLongTermDebtTotal": "4725669000", "totalShareholderEquity": "403664000", "capitalLeaseObligations": "1028356000", "otherCurrentLiabilities": "213609000", "totalCurrentLiabilities": "600116000", "otherNonCurrentLiabilities": "71679000", "totalNonCurrentLiabilities": "4568166000", "cashAndShortTermInvestments": "277971000", "commonStockSharesOutstanding": "225209000", "intangibleAssetsExcludingGoodwill": "282411000", "cashAndCashEquivalentsAtCarryingValue": "277971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189011000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21629000", "operatingCashflow": "162923000", "capitalExpenditures": "233205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174439000", "cashflowFromInvestment": "-113364000", "stockBasedCompensation": "11985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 2744910000, "cost_of_revenue": 2230966000, "gross_profit": 513944000, "ebit": -33969000, "ebitda": 319921000, "pretax_income": -239899000, "tax_provision": -1559000, "net_income": -238427000, "net_income_to_common": -238427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398850000, "total_current_assets": 637093000, "total_assets": 5937062000, "short_term_debt": 266860000, "long_term_debt": 3784099000, "total_debt": 4050959000, "total_liabilities": 5352909000, "total_equity": 582605000, "shares_outstanding": 190463000, "goodwill_and_intangibles": 4563023000 }, "cash_flow": { "operating_cash_flow": 3281000, "capital_expenditure": 196924000, "free_cash_flow": 200205000, "dividends_paid": 4293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227345, "ticker_id": 475, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33969000", "ebitda": "319921000", "netIncome": "-238427000", "grossProfit": "513944000", "depreciation": "None", "totalRevenue": "2744910000", "costOfRevenue": "2230966000", "interestIncome": "6935000", "incomeBeforeTax": "-239899000", "interestExpense": "205930000", "operatingIncome": "-42687000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1559000", "reportedCurrency": "USD", "netInterestIncome": "-205441000", "nonInterestIncome": "None", "operatingExpenses": "556631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "8123000", "costofGoodsAndServicesSold": "2230966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "353890000", "sellingGeneralAndAdministrative": "333888000", "netIncomeFromContinuingOperations": "-238340000" }, "balance": { "goodwill": "27321000", "inventory": "27735000", "commonStock": "1978000", "currentDebt": "None", "investments": "None", "totalAssets": "5937062000", "longTermDebt": "3784099000", "shortTermDebt": "266860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4535702000", "reportedCurrency": "USD", "retainedEarnings": "-3648901000", "totalLiabilities": "5352909000", "otherCurrentAssets": "133802000", "totalCurrentAssets": "637093000", "currentLongTermDebt": "66043000", "longTermInvestments": "55333000", "shortTermInvestments": "48680000", "currentNetReceivables": "55761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5299969000", "currentAccountsPayable": "71000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5132832000", "shortLongTermDebtTotal": "4892733000", "totalShareholderEquity": "582605000", "capitalLeaseObligations": "1042591000", "otherCurrentLiabilities": "208406000", "totalCurrentLiabilities": "641205000", "otherNonCurrentLiabilities": "927605000", "totalNonCurrentLiabilities": "4711704000", "cashAndShortTermInvestments": "398850000", "commonStockSharesOutstanding": "190463000", "intangibleAssetsExcludingGoodwill": "4535702000", "cashAndCashEquivalentsAtCarryingValue": "398850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-238340000", "profitLoss": "None", "dividendPayout": "4293000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3281000", "capitalExpenditures": "196924000", "changeInReceivables": "-4624000", "changeInExchangeRate": "None", "cashflowFromFinancing": "100382000", "cashflowFromInvestment": "-67429000", "stockBasedCompensation": "14466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36234000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4293000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "353890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2744910000, "cost_of_revenue": 2230966000, "gross_profit": 513944000, "research_and_development": 0.08, "selling_general_admin": 333888000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33969000, "depreciation_amortisation": 353890000, "ebitda": 319921000, "interest_expense": 205930000, "interest_income": null, "other_non_operating": null, "pretax_income": -239899000, "tax_provision": -1559000, "effective_tax_rate": null, "net_income": -238427000, "net_income_continuing_ops": -238340000, "net_income_to_common": -238427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398850000, "short_term_investments": 48680000, "net_receivables": 55761000, "inventory": 27735000, "other_current_assets": null, "total_current_assets": 637093000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": 4535702000, "goodwill_and_intangibles": 4563023000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5299969000, "total_assets": 5937062000, "short_term_debt": 266860000, "accounts_payable": 71000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 641205000, "long_term_debt": 3784099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4711704000, "total_liabilities": 5352909000, "total_debt": 4050959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3648901000, "total_equity": 582605000, "shares_outstanding": 190463000, "operating_cash_flow": 3281000, "stock_based_compensation": 14466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 196924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67429000, "dividends_paid": 4293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100382000, "free_cash_flow": 200205000, "net_change_in_cash": 36234000 }, "raw_data": { "income": { "ebit": "-33969000", "ebitda": "319921000", "netIncome": "-238427000", "grossProfit": "513944000", "depreciation": "None", "totalRevenue": "2744910000", "costOfRevenue": "2230966000", "interestIncome": "6935000", "incomeBeforeTax": "-239899000", "interestExpense": "205930000", "operatingIncome": "-42687000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1559000", "reportedCurrency": "USD", "netInterestIncome": "-205441000", "nonInterestIncome": "None", "operatingExpenses": "556631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "8123000", "costofGoodsAndServicesSold": "2230966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "353890000", "sellingGeneralAndAdministrative": "333888000", "netIncomeFromContinuingOperations": "-238340000" }, "balance": { "goodwill": "27321000", "inventory": "27735000", "commonStock": "1978000", "currentDebt": "None", "investments": "None", "totalAssets": "5937062000", "longTermDebt": "3784099000", "shortTermDebt": "266860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4535702000", "reportedCurrency": "USD", "retainedEarnings": "-3648901000", "totalLiabilities": "5352909000", "otherCurrentAssets": "133802000", "totalCurrentAssets": "637093000", "currentLongTermDebt": "66043000", "longTermInvestments": "55333000", "shortTermInvestments": "48680000", "currentNetReceivables": "55761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5299969000", "currentAccountsPayable": "71000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5132832000", "shortLongTermDebtTotal": "4892733000", "totalShareholderEquity": "582605000", "capitalLeaseObligations": "1042591000", "otherCurrentLiabilities": "208406000", "totalCurrentLiabilities": "641205000", "otherNonCurrentLiabilities": "927605000", "totalNonCurrentLiabilities": "4711704000", "cashAndShortTermInvestments": "398850000", "commonStockSharesOutstanding": "190463000", "intangibleAssetsExcludingGoodwill": "4535702000", "cashAndCashEquivalentsAtCarryingValue": "398850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-238340000", "profitLoss": "None", "dividendPayout": "4293000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3281000", "capitalExpenditures": "196924000", "changeInReceivables": "-4624000", "changeInExchangeRate": "None", "cashflowFromFinancing": "100382000", "cashflowFromInvestment": "-67429000", "stockBasedCompensation": "14466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36234000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4293000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "353890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 2745891000, "cost_of_revenue": 2257308000, "gross_profit": 488583000, "ebit": 80164000, "ebitda": 425074000, "pretax_income": -107527000, "tax_provision": -8163000, "net_income": -99290000, "net_income_to_common": -99290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 347031000, "total_current_assets": 698994000, "total_assets": 6410467000, "short_term_debt": 233918000, "long_term_debt": 3778087000, "total_debt": 4012005000, "total_liabilities": 5710844000, "total_equity": 697402000, "shares_outstanding": 184975000, "goodwill_and_intangibles": 4931613000 }, "cash_flow": { "operating_cash_flow": -94634000, "capital_expenditure": 176657000, "free_cash_flow": 82023000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227350, "ticker_id": 475, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80164000", "ebitda": "425074000", "netIncome": "-99290000", "grossProfit": "488583000", "depreciation": "None", "totalRevenue": "2745891000", "costOfRevenue": "2257308000", "interestIncome": "1349000", "incomeBeforeTax": "-107527000", "interestExpense": "187691000", "operatingIncome": "-216936000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-8163000", "reportedCurrency": "USD", "netInterestIncome": "-193791000", "nonInterestIncome": "None", "operatingExpenses": "705519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "297100000", "costofGoodsAndServicesSold": "2257308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344910000", "sellingGeneralAndAdministrative": "359274000", "netIncomeFromContinuingOperations": "-99364000" }, "balance": { "goodwill": "27321000", "inventory": "30487000", "commonStock": "1975000", "currentDebt": "None", "investments": "None", "totalAssets": "6410467000", "longTermDebt": "3778087000", "shortTermDebt": "233918000", "treasuryStock": "-102774000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4904292000", "reportedCurrency": "USD", "retainedEarnings": "-3410474000", "totalLiabilities": "5710844000", "otherCurrentAssets": "118433000", "totalCurrentAssets": "698994000", "currentLongTermDebt": "63125000", "longTermInvestments": "67424000", "shortTermInvestments": "182393000", "currentNetReceivables": "51137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5711473000", "currentAccountsPayable": "76125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5534715000", "shortLongTermDebtTotal": "5226017000", "totalShareholderEquity": "697402000", "capitalLeaseObligations": "1384805000", "otherCurrentLiabilities": "227027000", "totalCurrentLiabilities": "631954000", "otherNonCurrentLiabilities": "1300803000", "totalNonCurrentLiabilities": "5078890000", "cashAndShortTermInvestments": "347031000", "commonStockSharesOutstanding": "184975000", "intangibleAssetsExcludingGoodwill": "4904292000", "cashAndCashEquivalentsAtCarryingValue": "347031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99364000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "54032000", "operatingCashflow": "-94634000", "capitalExpenditures": "176657000", "changeInReceivables": "502000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113657000", "cashflowFromInvestment": "181457000", "stockBasedCompensation": "16270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26834000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4820000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2745891000, "cost_of_revenue": 2257308000, "gross_profit": 488583000, "research_and_development": 0.04, "selling_general_admin": 359274000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80164000, "depreciation_amortisation": 344910000, "ebitda": 425074000, "interest_expense": 187691000, "interest_income": null, "other_non_operating": null, "pretax_income": -107527000, "tax_provision": -8163000, "effective_tax_rate": null, "net_income": -99290000, "net_income_continuing_ops": -99364000, "net_income_to_common": -99290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 347031000, "short_term_investments": 182393000, "net_receivables": 51137000, "inventory": 30487000, "other_current_assets": null, "total_current_assets": 698994000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": 4904292000, "goodwill_and_intangibles": 4931613000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5711473000, "total_assets": 6410467000, "short_term_debt": 233918000, "accounts_payable": 76125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 631954000, "long_term_debt": 3778087000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5078890000, "total_liabilities": 5710844000, "total_debt": 4012005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3410474000, "total_equity": 697402000, "shares_outstanding": 184975000, "operating_cash_flow": -94634000, "stock_based_compensation": 16270000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176657000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 181457000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113657000, "free_cash_flow": 82023000, "net_change_in_cash": -26834000 }, "raw_data": { "income": { "ebit": "80164000", "ebitda": "425074000", "netIncome": "-99290000", "grossProfit": "488583000", "depreciation": "None", "totalRevenue": "2745891000", "costOfRevenue": "2257308000", "interestIncome": "1349000", "incomeBeforeTax": "-107527000", "interestExpense": "187691000", "operatingIncome": "-216936000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-8163000", "reportedCurrency": "USD", "netInterestIncome": "-193791000", "nonInterestIncome": "None", "operatingExpenses": "705519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "297100000", "costofGoodsAndServicesSold": "2257308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344910000", "sellingGeneralAndAdministrative": "359274000", "netIncomeFromContinuingOperations": "-99364000" }, "balance": { "goodwill": "27321000", "inventory": "30487000", "commonStock": "1975000", "currentDebt": "None", "investments": "None", "totalAssets": "6410467000", "longTermDebt": "3778087000", "shortTermDebt": "233918000", "treasuryStock": "-102774000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4904292000", "reportedCurrency": "USD", "retainedEarnings": "-3410474000", "totalLiabilities": "5710844000", "otherCurrentAssets": "118433000", "totalCurrentAssets": "698994000", "currentLongTermDebt": "63125000", "longTermInvestments": "67424000", "shortTermInvestments": "182393000", "currentNetReceivables": "51137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5711473000", "currentAccountsPayable": "76125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5534715000", "shortLongTermDebtTotal": "5226017000", "totalShareholderEquity": "697402000", "capitalLeaseObligations": "1384805000", "otherCurrentLiabilities": "227027000", "totalCurrentLiabilities": "631954000", "otherNonCurrentLiabilities": "1300803000", "totalNonCurrentLiabilities": "5078890000", "cashAndShortTermInvestments": "347031000", "commonStockSharesOutstanding": "184975000", "intangibleAssetsExcludingGoodwill": "4904292000", "cashAndCashEquivalentsAtCarryingValue": "347031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99364000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "54032000", "operatingCashflow": "-94634000", "capitalExpenditures": "176657000", "changeInReceivables": "502000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113657000", "cashflowFromInvestment": "181457000", "stockBasedCompensation": "16270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26834000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4820000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 3023257000, "cost_of_revenue": 2322618000, "gross_profit": 700639000, "ebit": -102536000, "ebitda": 256690000, "pretax_income": 87297000, "tax_provision": 5352000, "net_income": 82019000, "net_income_to_common": 82019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380420000, "total_current_assets": 773603000, "total_assets": 6901758000, "short_term_debt": 400423000, "long_term_debt": 3847103000, "total_debt": 4247526000, "total_liabilities": 6099029000, "total_equity": 800434000, "shares_outstanding": 184386000, "goodwill_and_intangibles": 188191000 }, "cash_flow": { "operating_cash_flow": 205649000, "capital_expenditure": 185871000, "free_cash_flow": 391520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227355, "ticker_id": 475, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-102536000", "ebitda": "256690000", "netIncome": "82019000", "grossProfit": "700639000", "depreciation": "None", "totalRevenue": "3023257000", "costOfRevenue": "2322618000", "interestIncome": "4799000", "incomeBeforeTax": "87297000", "interestExpense": "208779000", "operatingIncome": "-97692000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5352000", "reportedCurrency": "USD", "netInterestIncome": "-203980000", "nonInterestIncome": "None", "operatingExpenses": "798331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "387340000", "costofGoodsAndServicesSold": "2322618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359226000", "sellingGeneralAndAdministrative": "206575000", "netIncomeFromContinuingOperations": "81945000" }, "balance": { "goodwill": "154131000", "inventory": "44120000", "commonStock": "1983000", "currentDebt": "None", "investments": "None", "totalAssets": "6901758000", "longTermDebt": "3847103000", "shortTermDebt": "400423000", "treasuryStock": "-102774000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34060000", "reportedCurrency": "USD", "retainedEarnings": "-3311184000", "totalLiabilities": "6099029000", "otherCurrentAssets": "111057000", "totalCurrentAssets": "773603000", "currentLongTermDebt": "68885000", "longTermInvestments": "4898000", "shortTermInvestments": "172905000", "currentNetReceivables": "109221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6128155000", "currentAccountsPayable": "71233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5856198000", "shortLongTermDebtTotal": "5610719000", "totalShareholderEquity": "800434000", "capitalLeaseObligations": "1363193000", "otherCurrentLiabilities": "92781000", "totalCurrentLiabilities": "690733000", "otherNonCurrentLiabilities": "1551636000", "totalNonCurrentLiabilities": "5408296000", "cashAndShortTermInvestments": "380420000", "commonStockSharesOutstanding": "184386000", "intangibleAssetsExcludingGoodwill": "34060000", "cashAndCashEquivalentsAtCarryingValue": "380420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-27294000", "operatingCashflow": "205649000", "capitalExpenditures": "185871000", "changeInReceivables": "24277000", "changeInExchangeRate": "None", "cashflowFromFinancing": "382913000", "cashflowFromInvestment": "-425111000", "stockBasedCompensation": "20747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163451000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3023257000, "cost_of_revenue": 2322618000, "gross_profit": 700639000, "research_and_development": 0.02, "selling_general_admin": 206575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -102536000, "depreciation_amortisation": 359226000, "ebitda": 256690000, "interest_expense": 208779000, "interest_income": null, "other_non_operating": null, "pretax_income": 87297000, "tax_provision": 5352000, "effective_tax_rate": null, "net_income": 82019000, "net_income_continuing_ops": 81945000, "net_income_to_common": 82019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 380420000, "short_term_investments": 172905000, "net_receivables": 109221000, "inventory": 44120000, "other_current_assets": null, "total_current_assets": 773603000, "net_ppe": null, "goodwill": 154131000, "intangible_assets": 34060000, "goodwill_and_intangibles": 188191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6128155000, "total_assets": 6901758000, "short_term_debt": 400423000, "accounts_payable": 71233000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 690733000, "long_term_debt": 3847103000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5408296000, "total_liabilities": 6099029000, "total_debt": 4247526000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3311184000, "total_equity": 800434000, "shares_outstanding": 184386000, "operating_cash_flow": 205649000, "stock_based_compensation": 20747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -425111000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 382913000, "free_cash_flow": 391520000, "net_change_in_cash": 163451000 }, "raw_data": { "income": { "ebit": "-102536000", "ebitda": "256690000", "netIncome": "82019000", "grossProfit": "700639000", "depreciation": "None", "totalRevenue": "3023257000", "costOfRevenue": "2322618000", "interestIncome": "4799000", "incomeBeforeTax": "87297000", "interestExpense": "208779000", "operatingIncome": "-97692000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5352000", "reportedCurrency": "USD", "netInterestIncome": "-203980000", "nonInterestIncome": "None", "operatingExpenses": "798331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "387340000", "costofGoodsAndServicesSold": "2322618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359226000", "sellingGeneralAndAdministrative": "206575000", "netIncomeFromContinuingOperations": "81945000" }, "balance": { "goodwill": "154131000", "inventory": "44120000", "commonStock": "1983000", "currentDebt": "None", "investments": "None", "totalAssets": "6901758000", "longTermDebt": "3847103000", "shortTermDebt": "400423000", "treasuryStock": "-102774000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34060000", "reportedCurrency": "USD", "retainedEarnings": "-3311184000", "totalLiabilities": "6099029000", "otherCurrentAssets": "111057000", "totalCurrentAssets": "773603000", "currentLongTermDebt": "68885000", "longTermInvestments": "4898000", "shortTermInvestments": "172905000", "currentNetReceivables": "109221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6128155000", "currentAccountsPayable": "71233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5856198000", "shortLongTermDebtTotal": "5610719000", "totalShareholderEquity": "800434000", "capitalLeaseObligations": "1363193000", "otherCurrentLiabilities": "92781000", "totalCurrentLiabilities": "690733000", "otherNonCurrentLiabilities": "1551636000", "totalNonCurrentLiabilities": "5408296000", "cashAndShortTermInvestments": "380420000", "commonStockSharesOutstanding": "184386000", "intangibleAssetsExcludingGoodwill": "34060000", "cashAndCashEquivalentsAtCarryingValue": "380420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-27294000", "operatingCashflow": "205649000", "capitalExpenditures": "185871000", "changeInReceivables": "24277000", "changeInExchangeRate": "None", "cashflowFromFinancing": "382913000", "cashflowFromInvestment": "-425111000", "stockBasedCompensation": "20747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163451000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 4057088000, "cost_of_revenue": 3180544000, "gross_profit": 876544000, "ebit": -22420000, "ebitda": 361283000, "pretax_income": -270761000, "tax_provision": -2269000, "net_income": -267931000, "net_income_to_common": -267931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240227000, "total_current_assets": 596175000, "total_assets": 7194433000, "short_term_debt": 596146000, "long_term_debt": 3215710000, "total_debt": 3811856000, "total_liabilities": 6495708000, "total_equity": 696356000, "shares_outstanding": 185907000, "goodwill_and_intangibles": 189329000 }, "cash_flow": { "operating_cash_flow": 216412000, "capital_expenditure": 304092000, "free_cash_flow": 520504000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227360, "ticker_id": 475, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22420000", "ebitda": "361283000", "netIncome": "-267931000", "grossProfit": "876544000", "depreciation": "None", "totalRevenue": "4057088000", "costOfRevenue": "3180544000", "interestIncome": "9859000", "incomeBeforeTax": "-270761000", "interestExpense": "248341000", "operatingIncome": "-44498000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2269000", "reportedCurrency": "USD", "netInterestIncome": "-238482000", "nonInterestIncome": "None", "operatingExpenses": "921042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "17808000", "costofGoodsAndServicesSold": "3180544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "383703000", "sellingGeneralAndAdministrative": "488955000", "netIncomeFromContinuingOperations": "-268492000" }, "balance": { "goodwill": "154131000", "inventory": "69527000", "commonStock": "1996000", "currentDebt": "None", "investments": "None", "totalAssets": "7194433000", "longTermDebt": "3215710000", "shortTermDebt": "596146000", "treasuryStock": "-84651000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "35198000", "reportedCurrency": "USD", "retainedEarnings": "-3393088000", "totalLiabilities": "6495708000", "otherCurrentAssets": "153768000", "totalCurrentAssets": "596175000", "currentLongTermDebt": "339413000", "longTermInvestments": "21210000", "shortTermInvestments": "68567000", "currentNetReceivables": "133613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6598258000", "currentAccountsPayable": "104721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6269572000", "shortLongTermDebtTotal": "5860468000", "totalShareholderEquity": "696356000", "capitalLeaseObligations": "2305345000", "otherCurrentLiabilities": "239364000", "totalCurrentLiabilities": "1046972000", "otherNonCurrentLiabilities": "2210060000", "totalNonCurrentLiabilities": "5448736000", "cashAndShortTermInvestments": "240227000", "commonStockSharesOutstanding": "185907000", "intangibleAssetsExcludingGoodwill": "35198000", "cashAndCashEquivalentsAtCarryingValue": "240227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-268492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "12984000", "operatingCashflow": "216412000", "capitalExpenditures": "304092000", "changeInReceivables": "292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139394000", "cashflowFromInvestment": "-225539000", "stockBasedCompensation": "23026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-148521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "383490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4057088000, "cost_of_revenue": 3180544000, "gross_profit": 876544000, "research_and_development": 0.07, "selling_general_admin": 488955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22420000, "depreciation_amortisation": 383703000, "ebitda": 361283000, "interest_expense": 248341000, "interest_income": null, "other_non_operating": null, "pretax_income": -270761000, "tax_provision": -2269000, "effective_tax_rate": null, "net_income": -267931000, "net_income_continuing_ops": -268492000, "net_income_to_common": -267931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240227000, "short_term_investments": 68567000, "net_receivables": 133613000, "inventory": 69527000, "other_current_assets": null, "total_current_assets": 596175000, "net_ppe": null, "goodwill": 154131000, "intangible_assets": 35198000, "goodwill_and_intangibles": 189329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6598258000, "total_assets": 7194433000, "short_term_debt": 596146000, "accounts_payable": 104721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1046972000, "long_term_debt": 3215710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5448736000, "total_liabilities": 6495708000, "total_debt": 3811856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3393088000, "total_equity": 696356000, "shares_outstanding": 185907000, "operating_cash_flow": 216412000, "stock_based_compensation": 23026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 304092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225539000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139394000, "free_cash_flow": 520504000, "net_change_in_cash": -148521000 }, "raw_data": { "income": { "ebit": "-22420000", "ebitda": "361283000", "netIncome": "-267931000", "grossProfit": "876544000", "depreciation": "None", "totalRevenue": "4057088000", "costOfRevenue": "3180544000", "interestIncome": "9859000", "incomeBeforeTax": "-270761000", "interestExpense": "248341000", "operatingIncome": "-44498000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2269000", "reportedCurrency": "USD", "netInterestIncome": "-238482000", "nonInterestIncome": "None", "operatingExpenses": "921042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "17808000", "costofGoodsAndServicesSold": "3180544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "383703000", "sellingGeneralAndAdministrative": "488955000", "netIncomeFromContinuingOperations": "-268492000" }, "balance": { "goodwill": "154131000", "inventory": "69527000", "commonStock": "1996000", "currentDebt": "None", "investments": "None", "totalAssets": "7194433000", "longTermDebt": "3215710000", "shortTermDebt": "596146000", "treasuryStock": "-84651000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "35198000", "reportedCurrency": "USD", "retainedEarnings": "-3393088000", "totalLiabilities": "6495708000", "otherCurrentAssets": "153768000", "totalCurrentAssets": "596175000", "currentLongTermDebt": "339413000", "longTermInvestments": "21210000", "shortTermInvestments": "68567000", "currentNetReceivables": "133613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6598258000", "currentAccountsPayable": "104721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6269572000", "shortLongTermDebtTotal": "5860468000", "totalShareholderEquity": "696356000", "capitalLeaseObligations": "2305345000", "otherCurrentLiabilities": "239364000", "totalCurrentLiabilities": "1046972000", "otherNonCurrentLiabilities": "2210060000", "totalNonCurrentLiabilities": "5448736000", "cashAndShortTermInvestments": "240227000", "commonStockSharesOutstanding": "185907000", "intangibleAssetsExcludingGoodwill": "35198000", "cashAndCashEquivalentsAtCarryingValue": "240227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-268492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "12984000", "operatingCashflow": "216412000", "capitalExpenditures": "304092000", "changeInReceivables": "292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139394000", "cashflowFromInvestment": "-225539000", "stockBasedCompensation": "23026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-148521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "383490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 3521197000, "cost_of_revenue": 2453328000, "gross_profit": 1067868999, "ebit": 57645000, "ebitda": 505100000, "pretax_income": -577808000, "tax_provision": -49456000, "net_income": -528258000, "net_income_to_common": -528258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398267000, "total_current_assets": 774016000, "total_assets": 6467260000, "short_term_debt": 317561000, "long_term_debt": 3345754000, "total_debt": 3663315000, "total_liabilities": 5448847000, "total_equity": 1018413000, "shares_outstanding": 187468000, "goodwill_and_intangibles": 205603000 }, "cash_flow": { "operating_cash_flow": 203961000, "capital_expenditure": 225473000, "free_cash_flow": 429434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227365, "ticker_id": 475, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57645000", "ebitda": "505100000", "netIncome": "-528258000", "grossProfit": "1067868999", "depreciation": "None", "totalRevenue": "3521197000", "costOfRevenue": "2453328000", "interestIncome": "9846000", "incomeBeforeTax": "-577808000", "interestExpense": "280269000", "operatingIncome": "-594249000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-49456000", "reportedCurrency": "USD", "netInterestIncome": "-270423000", "nonInterestIncome": "None", "operatingExpenses": "1662118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "288550000", "costofGoodsAndServicesSold": "2453328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447455000", "sellingGeneralAndAdministrative": "259475000", "netIncomeFromContinuingOperations": "-528352000" }, "balance": { "goodwill": "154131000", "inventory": "120800000", "commonStock": "1968000", "currentDebt": "None", "investments": "None", "totalAssets": "6467260000", "longTermDebt": "3345754000", "shortTermDebt": "317561000", "treasuryStock": "-64940000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "51472000", "reportedCurrency": "USD", "retainedEarnings": "-3069272000", "totalLiabilities": "5448847000", "otherCurrentAssets": "106189000", "totalCurrentAssets": "774016000", "currentLongTermDebt": "294426000", "longTermInvestments": "27528000", "shortTermInvestments": "14855000", "currentNetReceivables": "133905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5693244000", "currentAccountsPayable": "95049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5275427000", "shortLongTermDebtTotal": "4514656000", "totalShareholderEquity": "1018413000", "capitalLeaseObligations": "874476000", "otherCurrentLiabilities": "300307000", "totalCurrentLiabilities": "773331000", "otherNonCurrentLiabilities": "197289000", "totalNonCurrentLiabilities": "4675516000", "cashAndShortTermInvestments": "398267000", "commonStockSharesOutstanding": "187468000", "intangibleAssetsExcludingGoodwill": "51472000", "cashAndCashEquivalentsAtCarryingValue": "398267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-528352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "25716000", "operatingCashflow": "203961000", "capitalExpenditures": "225473000", "changeInReceivables": "-4964000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-325063000", "cashflowFromInvestment": "288774000", "stockBasedCompensation": "26067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "167672000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4256000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3521197000, "cost_of_revenue": 2453328000, "gross_profit": 1067868999, "research_and_development": 0.13, "selling_general_admin": 259475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57645000, "depreciation_amortisation": 447455000, "ebitda": 505100000, "interest_expense": 280269000, "interest_income": null, "other_non_operating": null, "pretax_income": -577808000, "tax_provision": -49456000, "effective_tax_rate": null, "net_income": -528258000, "net_income_continuing_ops": -528352000, "net_income_to_common": -528258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398267000, "short_term_investments": 14855000, "net_receivables": 133905000, "inventory": 120800000, "other_current_assets": null, "total_current_assets": 774016000, "net_ppe": null, "goodwill": 154131000, "intangible_assets": 51472000, "goodwill_and_intangibles": 205603000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5693244000, "total_assets": 6467260000, "short_term_debt": 317561000, "accounts_payable": 95049000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 773331000, "long_term_debt": 3345754000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4675516000, "total_liabilities": 5448847000, "total_debt": 3663315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3069272000, "total_equity": 1018413000, "shares_outstanding": 187468000, "operating_cash_flow": 203961000, "stock_based_compensation": 26067000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 288774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -325063000, "free_cash_flow": 429434000, "net_change_in_cash": 167672000 }, "raw_data": { "income": { "ebit": "57645000", "ebitda": "505100000", "netIncome": "-528258000", "grossProfit": "1067868999", "depreciation": "None", "totalRevenue": "3521197000", "costOfRevenue": "2453328000", "interestIncome": "9846000", "incomeBeforeTax": "-577808000", "interestExpense": "280269000", "operatingIncome": "-594249000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-49456000", "reportedCurrency": "USD", "netInterestIncome": "-270423000", "nonInterestIncome": "None", "operatingExpenses": "1662118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "288550000", "costofGoodsAndServicesSold": "2453328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447455000", "sellingGeneralAndAdministrative": "259475000", "netIncomeFromContinuingOperations": "-528352000" }, "balance": { "goodwill": "154131000", "inventory": "120800000", "commonStock": "1968000", "currentDebt": "None", "investments": "None", "totalAssets": "6467260000", "longTermDebt": "3345754000", "shortTermDebt": "317561000", "treasuryStock": "-64940000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "51472000", "reportedCurrency": "USD", "retainedEarnings": "-3069272000", "totalLiabilities": "5448847000", "otherCurrentAssets": "106189000", "totalCurrentAssets": "774016000", "currentLongTermDebt": "294426000", "longTermInvestments": "27528000", "shortTermInvestments": "14855000", "currentNetReceivables": "133905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5693244000", "currentAccountsPayable": "95049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5275427000", "shortLongTermDebtTotal": "4514656000", "totalShareholderEquity": "1018413000", "capitalLeaseObligations": "874476000", "otherCurrentLiabilities": "300307000", "totalCurrentLiabilities": "773331000", "otherNonCurrentLiabilities": "197289000", "totalNonCurrentLiabilities": "4675516000", "cashAndShortTermInvestments": "398267000", "commonStockSharesOutstanding": "187468000", "intangibleAssetsExcludingGoodwill": "51472000", "cashAndCashEquivalentsAtCarryingValue": "398267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-528352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "25716000", "operatingCashflow": "203961000", "capitalExpenditures": "225473000", "changeInReceivables": "-4964000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-325063000", "cashflowFromInvestment": "288774000", "stockBasedCompensation": "26067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "167672000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4256000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 764856000, "cost_of_revenue": 739404000, "gross_profit": 25452000, "ebit": 53520000, "ebitda": 126983000, "pretax_income": -7333000, "tax_provision": -429000, "net_income": -6892000, "net_income_to_common": -6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265204000, "total_current_assets": 552548000, "total_assets": 5897812000, "short_term_debt": 160582000, "long_term_debt": 4224369000, "total_debt": 4384951000, "total_liabilities": 5952383000, "total_equity": -55935000, "shares_outstanding": 238112000, "goodwill_and_intangibles": 283248000 }, "cash_flow": { "operating_cash_flow": 20887000, "capital_expenditure": 46476000, "free_cash_flow": 67363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227328, "ticker_id": 475, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53520000", "ebitda": "126983000", "netIncome": "-6892000", "grossProfit": "25452000", "depreciation": "None", "totalRevenue": "764856000", "costOfRevenue": "739404000", "interestIncome": "3113000", "incomeBeforeTax": "-7333000", "interestExpense": "60853000", "operatingIncome": "55159000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-429000", "reportedCurrency": "USD", "netInterestIncome": "-57740000", "nonInterestIncome": "None", "operatingExpenses": "-29707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "739404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73463000", "sellingGeneralAndAdministrative": "45057000", "netIncomeFromContinuingOperations": "-6904000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2493000", "currentDebt": "None", "investments": "None", "totalAssets": "5897812000", "longTermDebt": "4224369000", "shortTermDebt": "160582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "255927000", "reportedCurrency": "USD", "retainedEarnings": "-4309431000", "totalLiabilities": "5952383000", "otherCurrentAssets": "218046000", "totalCurrentAssets": "552548000", "currentLongTermDebt": "82616000", "longTermInvestments": "None", "shortTermInvestments": "4939000", "currentNetReceivables": "64359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5345264000", "currentAccountsPayable": "84333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5514775000", "totalShareholderEquity": "-55935000", "capitalLeaseObligations": "1207790000", "otherCurrentLiabilities": "373987000", "totalCurrentLiabilities": "160582000", "otherNonCurrentLiabilities": "58289000", "totalNonCurrentLiabilities": "5791801000", "cashAndShortTermInvestments": "265204000", "commonStockSharesOutstanding": "238112000", "intangibleAssetsExcludingGoodwill": "255927000", "cashAndCashEquivalentsAtCarryingValue": "265204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6904000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20887000", "capitalExpenditures": "46476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-508000", "cashflowFromInvestment": "-29734000", "stockBasedCompensation": "3680000", "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": "76946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 764856000, "cost_of_revenue": 739404000, "gross_profit": 25452000, "research_and_development": null, "selling_general_admin": 45057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53520000, "depreciation_amortisation": 73463000, "ebitda": 126983000, "interest_expense": 60853000, "interest_income": null, "other_non_operating": null, "pretax_income": -7333000, "tax_provision": -429000, "effective_tax_rate": null, "net_income": -6892000, "net_income_continuing_ops": -6904000, "net_income_to_common": -6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265204000, "short_term_investments": 4939000, "net_receivables": 64359000, "inventory": null, "other_current_assets": null, "total_current_assets": 552548000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": 255927000, "goodwill_and_intangibles": 283248000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5345264000, "total_assets": 5897812000, "short_term_debt": 160582000, "accounts_payable": 84333000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 160582000, "long_term_debt": 4224369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5791801000, "total_liabilities": 5952383000, "total_debt": 4384951000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4309431000, "total_equity": -55935000, "shares_outstanding": 238112000, "operating_cash_flow": 20887000, "stock_based_compensation": 3680000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -508000, "free_cash_flow": 67363000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53520000", "ebitda": "126983000", "netIncome": "-6892000", "grossProfit": "25452000", "depreciation": "None", "totalRevenue": "764856000", "costOfRevenue": "739404000", "interestIncome": "3113000", "incomeBeforeTax": "-7333000", "interestExpense": "60853000", "operatingIncome": "55159000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-429000", "reportedCurrency": "USD", "netInterestIncome": "-57740000", "nonInterestIncome": "None", "operatingExpenses": "-29707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "739404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73463000", "sellingGeneralAndAdministrative": "45057000", "netIncomeFromContinuingOperations": "-6904000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2493000", "currentDebt": "None", "investments": "None", "totalAssets": "5897812000", "longTermDebt": "4224369000", "shortTermDebt": "160582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "255927000", "reportedCurrency": "USD", "retainedEarnings": "-4309431000", "totalLiabilities": "5952383000", "otherCurrentAssets": "218046000", "totalCurrentAssets": "552548000", "currentLongTermDebt": "82616000", "longTermInvestments": "None", "shortTermInvestments": "4939000", "currentNetReceivables": "64359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5345264000", "currentAccountsPayable": "84333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5514775000", "totalShareholderEquity": "-55935000", "capitalLeaseObligations": "1207790000", "otherCurrentLiabilities": "373987000", "totalCurrentLiabilities": "160582000", "otherNonCurrentLiabilities": "58289000", "totalNonCurrentLiabilities": "5791801000", "cashAndShortTermInvestments": "265204000", "commonStockSharesOutstanding": "238112000", "intangibleAssetsExcludingGoodwill": "255927000", "cashAndCashEquivalentsAtCarryingValue": "265204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6904000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20887000", "capitalExpenditures": "46476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-508000", "cashflowFromInvestment": "-29734000", "stockBasedCompensation": "3680000", "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": "76946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 754093000, "cost_of_revenue": 762959000, "gross_profit": -8866000, "ebit": -27349000, "ebitda": 49557000, "pretax_income": -41147000, "tax_provision": -1171000, "net_income": -39963000, "net_income_to_common": -39963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 4368230000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 34539000, "capital_expenditure": 63653000, "free_cash_flow": 98192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227329, "ticker_id": 475, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27349000", "ebitda": "49557000", "netIncome": "-39963000", "grossProfit": "-8866000", "depreciation": "None", "totalRevenue": "754093000", "costOfRevenue": "762959000", "interestIncome": "2795000", "incomeBeforeTax": "-41147000", "interestExpense": "13798000", "operatingIncome": "26519000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1171000", "reportedCurrency": "USD", "netInterestIncome": "-59718000", "nonInterestIncome": "None", "operatingExpenses": "-35385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "762959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76906000", "sellingGeneralAndAdministrative": "41428000", "netIncomeFromContinuingOperations": "-39976000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2483000", "currentDebt": "None", "investments": "None", "totalAssets": "5952243000", "longTermDebt": "4215005000", "shortTermDebt": "153225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "231093000", "reportedCurrency": "USD", "retainedEarnings": "-4302539000", "totalLiabilities": "5995620000", "otherCurrentAssets": "207138000", "totalCurrentAssets": "553940000", "currentLongTermDebt": "77492000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5398303000", "currentAccountsPayable": "75099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5304837000", "shortLongTermDebtTotal": "6664014000", "totalShareholderEquity": "-44753000", "capitalLeaseObligations": "1223625000", "otherCurrentLiabilities": "414700000", "totalCurrentLiabilities": "153225000", "otherNonCurrentLiabilities": "58482000", "totalNonCurrentLiabilities": "5842395000", "cashAndShortTermInvestments": "279122000", "commonStockSharesOutstanding": "234326000", "intangibleAssetsExcludingGoodwill": "231093000", "cashAndCashEquivalentsAtCarryingValue": "279122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34539000", "capitalExpenditures": "63653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21744000", "cashflowFromInvestment": "-44602000", "stockBasedCompensation": "2236000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 754093000, "cost_of_revenue": 762959000, "gross_profit": -8866000, "research_and_development": null, "selling_general_admin": 41428000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27349000, "depreciation_amortisation": 76906000, "ebitda": 49557000, "interest_expense": 13798000, "interest_income": null, "other_non_operating": null, "pretax_income": -41147000, "tax_provision": -1171000, "effective_tax_rate": null, "net_income": -39963000, "net_income_continuing_ops": -39976000, "net_income_to_common": -39963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279122000, "short_term_investments": 0, "net_receivables": 67680000, "inventory": null, "other_current_assets": null, "total_current_assets": 553940000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": 231093000, "goodwill_and_intangibles": 258414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5398303000, "total_assets": 5952243000, "short_term_debt": 153225000, "accounts_payable": 75099000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153225000, "long_term_debt": 4215005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5842395000, "total_liabilities": 5995620000, "total_debt": 4368230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4302539000, "total_equity": -44753000, "shares_outstanding": 234326000, "operating_cash_flow": 34539000, "stock_based_compensation": 2236000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63653000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44602000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21744000, "free_cash_flow": 98192000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27349000", "ebitda": "49557000", "netIncome": "-39963000", "grossProfit": "-8866000", "depreciation": "None", "totalRevenue": "754093000", "costOfRevenue": "762959000", "interestIncome": "2795000", "incomeBeforeTax": "-41147000", "interestExpense": "13798000", "operatingIncome": "26519000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1171000", "reportedCurrency": "USD", "netInterestIncome": "-59718000", "nonInterestIncome": "None", "operatingExpenses": "-35385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "762959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76906000", "sellingGeneralAndAdministrative": "41428000", "netIncomeFromContinuingOperations": "-39976000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2483000", "currentDebt": "None", "investments": "None", "totalAssets": "5952243000", "longTermDebt": "4215005000", "shortTermDebt": "153225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "231093000", "reportedCurrency": "USD", "retainedEarnings": "-4302539000", "totalLiabilities": "5995620000", "otherCurrentAssets": "207138000", "totalCurrentAssets": "553940000", "currentLongTermDebt": "77492000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5398303000", "currentAccountsPayable": "75099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5304837000", "shortLongTermDebtTotal": "6664014000", "totalShareholderEquity": "-44753000", "capitalLeaseObligations": "1223625000", "otherCurrentLiabilities": "414700000", "totalCurrentLiabilities": "153225000", "otherNonCurrentLiabilities": "58482000", "totalNonCurrentLiabilities": "5842395000", "cashAndShortTermInvestments": "279122000", "commonStockSharesOutstanding": "234326000", "intangibleAssetsExcludingGoodwill": "231093000", "cashAndCashEquivalentsAtCarryingValue": "279122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34539000", "capitalExpenditures": "63653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21744000", "cashflowFromInvestment": "-44602000", "stockBasedCompensation": "2236000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 777838000, "cost_of_revenue": 565014000, "gross_profit": 212824000, "ebit": 5086000, "ebitda": 99878000, "pretax_income": -114571000, "tax_provision": 167000, "net_income": -114726000, "net_income_to_common": -114726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253448000, "total_current_assets": 536939000, "total_assets": 6012708000, "short_term_debt": 186411000, "long_term_debt": 4159357000, "total_debt": 4345768000, "total_liabilities": 6018050000, "total_equity": -6731000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 295503000 }, "cash_flow": { "operating_cash_flow": 76525000, "capital_expenditure": 41589000, "free_cash_flow": 118114000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227331, "ticker_id": 475, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5086000", "ebitda": "99878000", "netIncome": "-114726000", "grossProfit": "212824000", "depreciation": "None", "totalRevenue": "777838000", "costOfRevenue": "565014000", "interestIncome": "3020000", "incomeBeforeTax": "-114571000", "interestExpense": "119657000", "operatingIncome": "-53835000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "167000", "reportedCurrency": "USD", "netInterestIncome": "-60580000", "nonInterestIncome": "None", "operatingExpenses": "266659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94792000", "sellingGeneralAndAdministrative": "45737000", "netIncomeFromContinuingOperations": "-114738000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2480000", "currentDebt": "None", "investments": "None", "totalAssets": "6012708000", "longTermDebt": "4159357000", "shortTermDebt": "186411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "268182000", "reportedCurrency": "USD", "retainedEarnings": "-4262576000", "totalLiabilities": "6018050000", "otherCurrentAssets": "215935000", "totalCurrentAssets": "536939000", "currentLongTermDebt": "104018000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5475769000", "currentAccountsPayable": "84765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5375809000", "shortLongTermDebtTotal": "5497438000", "totalShareholderEquity": "-6731000", "capitalLeaseObligations": "1234063000", "otherCurrentLiabilities": "304528000", "totalCurrentLiabilities": "637772000", "otherNonCurrentLiabilities": "61868000", "totalNonCurrentLiabilities": "5380278000", "cashAndShortTermInvestments": "253448000", "commonStockSharesOutstanding": "234326000", "intangibleAssetsExcludingGoodwill": "268182000", "cashAndCashEquivalentsAtCarryingValue": "253448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114738000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76525000", "capitalExpenditures": "41589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34565000", "cashflowFromInvestment": "-34195000", "stockBasedCompensation": "2633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1408000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 777838000, "cost_of_revenue": 565014000, "gross_profit": 212824000, "research_and_development": null, "selling_general_admin": 45737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5086000, "depreciation_amortisation": 94792000, "ebitda": 99878000, "interest_expense": 119657000, "interest_income": null, "other_non_operating": null, "pretax_income": -114571000, "tax_provision": 167000, "effective_tax_rate": null, "net_income": -114726000, "net_income_continuing_ops": -114738000, "net_income_to_common": -114726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253448000, "short_term_investments": 0, "net_receivables": 67556000, "inventory": null, "other_current_assets": null, "total_current_assets": 536939000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": 268182000, "goodwill_and_intangibles": 295503000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5475769000, "total_assets": 6012708000, "short_term_debt": 186411000, "accounts_payable": 84765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 637772000, "long_term_debt": 4159357000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5380278000, "total_liabilities": 6018050000, "total_debt": 4345768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4262576000, "total_equity": -6731000, "shares_outstanding": 234326000, "operating_cash_flow": 76525000, "stock_based_compensation": 2633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34565000, "free_cash_flow": 118114000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5086000", "ebitda": "99878000", "netIncome": "-114726000", "grossProfit": "212824000", "depreciation": "None", "totalRevenue": "777838000", "costOfRevenue": "565014000", "interestIncome": "3020000", "incomeBeforeTax": "-114571000", "interestExpense": "119657000", "operatingIncome": "-53835000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "167000", "reportedCurrency": "USD", "netInterestIncome": "-60580000", "nonInterestIncome": "None", "operatingExpenses": "266659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94792000", "sellingGeneralAndAdministrative": "45737000", "netIncomeFromContinuingOperations": "-114738000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2480000", "currentDebt": "None", "investments": "None", "totalAssets": "6012708000", "longTermDebt": "4159357000", "shortTermDebt": "186411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "268182000", "reportedCurrency": "USD", "retainedEarnings": "-4262576000", "totalLiabilities": "6018050000", "otherCurrentAssets": "215935000", "totalCurrentAssets": "536939000", "currentLongTermDebt": "104018000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5475769000", "currentAccountsPayable": "84765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5375809000", "shortLongTermDebtTotal": "5497438000", "totalShareholderEquity": "-6731000", "capitalLeaseObligations": "1234063000", "otherCurrentLiabilities": "304528000", "totalCurrentLiabilities": "637772000", "otherNonCurrentLiabilities": "61868000", "totalNonCurrentLiabilities": "5380278000", "cashAndShortTermInvestments": "253448000", "commonStockSharesOutstanding": "234326000", "intangibleAssetsExcludingGoodwill": "268182000", "cashAndCashEquivalentsAtCarryingValue": "253448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114738000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76525000", "capitalExpenditures": "41589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34565000", "cashflowFromInvestment": "-34195000", "stockBasedCompensation": "2633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1408000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 812944000, "cost_of_revenue": 597024000, "gross_profit": 215920000, "ebit": 16088000, "ebitda": 112653000, "pretax_income": -43310000, "tax_provision": -271000, "net_income": -43024000, "net_income_to_common": -43024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251888000, "total_current_assets": 467481000, "total_assets": 6141466000, "short_term_debt": 152405000, "long_term_debt": 4232238000, "total_debt": 4384643000, "total_liabilities": 6034686000, "total_equity": 105379000, "shares_outstanding": 232719000, "goodwill_and_intangibles": 306321000 }, "cash_flow": { "operating_cash_flow": 83564000, "capital_expenditure": 54475000, "free_cash_flow": 138039000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227332, "ticker_id": 475, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16088000", "ebitda": "112653000", "netIncome": "-43024000", "grossProfit": "215920000", "depreciation": "None", "totalRevenue": "812944000", "costOfRevenue": "597024000", "interestIncome": "2919000", "incomeBeforeTax": "-43310000", "interestExpense": "59398000", "operatingIncome": "14907000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-271000", "reportedCurrency": "USD", "netInterestIncome": "-60191000", "nonInterestIncome": "None", "operatingExpenses": "201013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96565000", "sellingGeneralAndAdministrative": "107626000", "netIncomeFromContinuingOperations": "-43039000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2480000", "currentDebt": "None", "investments": "None", "totalAssets": "6141466000", "longTermDebt": "4232238000", "shortTermDebt": "152405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "279000000", "reportedCurrency": "USD", "retainedEarnings": "-4147850000", "totalLiabilities": "6034686000", "otherCurrentAssets": "159532000", "totalCurrentAssets": "467481000", "currentLongTermDebt": "59238000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "56061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5673985000", "currentAccountsPayable": "83479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5579813000", "shortLongTermDebtTotal": "5551178000", "totalShareholderEquity": "105379000", "capitalLeaseObligations": "1259702000", "otherCurrentLiabilities": "268152000", "totalCurrentLiabilities": "565722000", "otherNonCurrentLiabilities": "62493000", "totalNonCurrentLiabilities": "5468964000", "cashAndShortTermInvestments": "251888000", "commonStockSharesOutstanding": "232719000", "intangibleAssetsExcludingGoodwill": "279000000", "cashAndCashEquivalentsAtCarryingValue": "251888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43039000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83564000", "capitalExpenditures": "54475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25759000", "cashflowFromInvestment": "-50399000", "stockBasedCompensation": "3089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 812944000, "cost_of_revenue": 597024000, "gross_profit": 215920000, "research_and_development": null, "selling_general_admin": 107626000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16088000, "depreciation_amortisation": 96565000, "ebitda": 112653000, "interest_expense": 59398000, "interest_income": null, "other_non_operating": null, "pretax_income": -43310000, "tax_provision": -271000, "effective_tax_rate": null, "net_income": -43024000, "net_income_continuing_ops": -43039000, "net_income_to_common": -43024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251888000, "short_term_investments": 0, "net_receivables": 56061000, "inventory": null, "other_current_assets": null, "total_current_assets": 467481000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": 279000000, "goodwill_and_intangibles": 306321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5673985000, "total_assets": 6141466000, "short_term_debt": 152405000, "accounts_payable": 83479000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 565722000, "long_term_debt": 4232238000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5468964000, "total_liabilities": 6034686000, "total_debt": 4384643000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4147850000, "total_equity": 105379000, "shares_outstanding": 232719000, "operating_cash_flow": 83564000, "stock_based_compensation": 3089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25759000, "free_cash_flow": 138039000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16088000", "ebitda": "112653000", "netIncome": "-43024000", "grossProfit": "215920000", "depreciation": "None", "totalRevenue": "812944000", "costOfRevenue": "597024000", "interestIncome": "2919000", "incomeBeforeTax": "-43310000", "interestExpense": "59398000", "operatingIncome": "14907000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-271000", "reportedCurrency": "USD", "netInterestIncome": "-60191000", "nonInterestIncome": "None", "operatingExpenses": "201013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96565000", "sellingGeneralAndAdministrative": "107626000", "netIncomeFromContinuingOperations": "-43039000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2480000", "currentDebt": "None", "investments": "None", "totalAssets": "6141466000", "longTermDebt": "4232238000", "shortTermDebt": "152405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "279000000", "reportedCurrency": "USD", "retainedEarnings": "-4147850000", "totalLiabilities": "6034686000", "otherCurrentAssets": "159532000", "totalCurrentAssets": "467481000", "currentLongTermDebt": "59238000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "56061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5673985000", "currentAccountsPayable": "83479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5579813000", "shortLongTermDebtTotal": "5551178000", "totalShareholderEquity": "105379000", "capitalLeaseObligations": "1259702000", "otherCurrentLiabilities": "268152000", "totalCurrentLiabilities": "565722000", "otherNonCurrentLiabilities": "62493000", "totalNonCurrentLiabilities": "5468964000", "cashAndShortTermInvestments": "251888000", "commonStockSharesOutstanding": "232719000", "intangibleAssetsExcludingGoodwill": "279000000", "cashAndCashEquivalentsAtCarryingValue": "251888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43039000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83564000", "capitalExpenditures": "54475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25759000", "cashflowFromInvestment": "-50399000", "stockBasedCompensation": "3089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 780074000, "cost_of_revenue": 554928000, "gross_profit": 225146000, "ebit": 33037000, "ebitda": 124013000, "pretax_income": -65669000, "tax_provision": -676000, "net_income": -64979000, "net_income_to_common": -64979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239731000, "total_current_assets": 454033000, "total_assets": 6205691000, "short_term_debt": 167176000, "long_term_debt": 4248486000, "total_debt": 4415662000, "total_liabilities": 6057556000, "total_equity": 146719000, "shares_outstanding": 230678000, "goodwill_and_intangibles": 308362000 }, "cash_flow": { "operating_cash_flow": 23402000, "capital_expenditure": 41817000, "free_cash_flow": 65219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227333, "ticker_id": 475, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33037000", "ebitda": "124013000", "netIncome": "-64979000", "grossProfit": "225146000", "depreciation": "None", "totalRevenue": "780074000", "costOfRevenue": "554928000", "interestIncome": "3648000", "incomeBeforeTax": "-65669000", "interestExpense": "60259000", "operatingIncome": "29576000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-676000", "reportedCurrency": "USD", "netInterestIncome": "-60241000", "nonInterestIncome": "None", "operatingExpenses": "195570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90976000", "sellingGeneralAndAdministrative": "46200000", "netIncomeFromContinuingOperations": "-64993000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2445000", "currentDebt": "None", "investments": "None", "totalAssets": "6205691000", "longTermDebt": "4248486000", "shortTermDebt": "167176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "281041000", "reportedCurrency": "USD", "retainedEarnings": "-4104826000", "totalLiabilities": "6057556000", "otherCurrentAssets": "156408000", "totalCurrentAssets": "454033000", "currentLongTermDebt": "64116000", "longTermInvestments": "None", "shortTermInvestments": "19879000", "currentNetReceivables": "57894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5751658000", "currentAccountsPayable": "73168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5654156000", "shortLongTermDebtTotal": "5596799000", "totalShareholderEquity": "146719000", "capitalLeaseObligations": "1284197000", "otherCurrentLiabilities": "249674000", "totalCurrentLiabilities": "555712000", "otherNonCurrentLiabilities": "63774000", "totalNonCurrentLiabilities": "5501844000", "cashAndShortTermInvestments": "239731000", "commonStockSharesOutstanding": "230678000", "intangibleAssetsExcludingGoodwill": "281041000", "cashAndCashEquivalentsAtCarryingValue": "239731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64993000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23402000", "capitalExpenditures": "41817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "239669000", "cashflowFromInvestment": "-326755000", "stockBasedCompensation": "3979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 780074000, "cost_of_revenue": 554928000, "gross_profit": 225146000, "research_and_development": null, "selling_general_admin": 46200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33037000, "depreciation_amortisation": 90976000, "ebitda": 124013000, "interest_expense": 60259000, "interest_income": null, "other_non_operating": null, "pretax_income": -65669000, "tax_provision": -676000, "effective_tax_rate": null, "net_income": -64979000, "net_income_continuing_ops": -64993000, "net_income_to_common": -64979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239731000, "short_term_investments": 19879000, "net_receivables": 57894000, "inventory": null, "other_current_assets": null, "total_current_assets": 454033000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": 281041000, "goodwill_and_intangibles": 308362000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5751658000, "total_assets": 6205691000, "short_term_debt": 167176000, "accounts_payable": 73168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 555712000, "long_term_debt": 4248486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5501844000, "total_liabilities": 6057556000, "total_debt": 4415662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4104826000, "total_equity": 146719000, "shares_outstanding": 230678000, "operating_cash_flow": 23402000, "stock_based_compensation": 3979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -326755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 239669000, "free_cash_flow": 65219000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33037000", "ebitda": "124013000", "netIncome": "-64979000", "grossProfit": "225146000", "depreciation": "None", "totalRevenue": "780074000", "costOfRevenue": "554928000", "interestIncome": "3648000", "incomeBeforeTax": "-65669000", "interestExpense": "60259000", "operatingIncome": "29576000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-676000", "reportedCurrency": "USD", "netInterestIncome": "-60241000", "nonInterestIncome": "None", "operatingExpenses": "195570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90976000", "sellingGeneralAndAdministrative": "46200000", "netIncomeFromContinuingOperations": "-64993000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2445000", "currentDebt": "None", "investments": "None", "totalAssets": "6205691000", "longTermDebt": "4248486000", "shortTermDebt": "167176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "281041000", "reportedCurrency": "USD", "retainedEarnings": "-4104826000", "totalLiabilities": "6057556000", "otherCurrentAssets": "156408000", "totalCurrentAssets": "454033000", "currentLongTermDebt": "64116000", "longTermInvestments": "None", "shortTermInvestments": "19879000", "currentNetReceivables": "57894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5751658000", "currentAccountsPayable": "73168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5654156000", "shortLongTermDebtTotal": "5596799000", "totalShareholderEquity": "146719000", "capitalLeaseObligations": "1284197000", "otherCurrentLiabilities": "249674000", "totalCurrentLiabilities": "555712000", "otherNonCurrentLiabilities": "63774000", "totalNonCurrentLiabilities": "5501844000", "cashAndShortTermInvestments": "239731000", "commonStockSharesOutstanding": "230678000", "intangibleAssetsExcludingGoodwill": "281041000", "cashAndCashEquivalentsAtCarryingValue": "239731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64993000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23402000", "capitalExpenditures": "41817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "239669000", "cashflowFromInvestment": "-326755000", "stockBasedCompensation": "3979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 746982000, "cost_of_revenue": 552895000, "gross_profit": 194087000, "ebit": 11155000, "ebitda": 104724000, "pretax_income": -80377000, "tax_provision": 3560000, "net_income": -83922000, "net_income_to_common": -83922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308925000, "total_current_assets": 512937000, "total_assets": 6335562000, "short_term_debt": 188890000, "long_term_debt": 4022008000, "total_debt": 4210898000, "total_liabilities": 6121657000, "total_equity": 212475000, "shares_outstanding": 229272000, "goodwill_and_intangibles": 271714000 }, "cash_flow": { "operating_cash_flow": 45198000, "capital_expenditure": 50312000, "free_cash_flow": 95510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227334, "ticker_id": 475, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11155000", "ebitda": "104724000", "netIncome": "-83922000", "grossProfit": "194087000", "depreciation": "None", "totalRevenue": "746982000", "costOfRevenue": "552895000", "interestIncome": "5007000", "incomeBeforeTax": "-80377000", "interestExpense": "66648000", "operatingIncome": "-2139000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3560000", "reportedCurrency": "USD", "netInterestIncome": "-64436000", "nonInterestIncome": "None", "operatingExpenses": "196226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "552895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93569000", "sellingGeneralAndAdministrative": "41146000", "netIncomeFromContinuingOperations": "-83937000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2105000", "currentDebt": "None", "investments": "None", "totalAssets": "6335562000", "longTermDebt": "4022008000", "shortTermDebt": "188890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "244393000", "reportedCurrency": "USD", "retainedEarnings": "-4039847000", "totalLiabilities": "6121657000", "otherCurrentAssets": "132242000", "totalCurrentAssets": "512937000", "currentLongTermDebt": "40779000", "longTermInvestments": "None", "shortTermInvestments": "19879000", "currentNetReceivables": "51891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5822625000", "currentAccountsPayable": "65515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5728238000", "shortLongTermDebtTotal": "5651997000", "totalShareholderEquity": "212475000", "capitalLeaseObligations": "1589210000", "otherCurrentLiabilities": "234699000", "totalCurrentLiabilities": "579763000", "otherNonCurrentLiabilities": "69183000", "totalNonCurrentLiabilities": "5541894000", "cashAndShortTermInvestments": "308925000", "commonStockSharesOutstanding": "229272000", "intangibleAssetsExcludingGoodwill": "244393000", "cashAndCashEquivalentsAtCarryingValue": "308925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45198000", "capitalExpenditures": "50312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "147147000", "cashflowFromInvestment": "-144550000", "stockBasedCompensation": "3533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746982000, "cost_of_revenue": 552895000, "gross_profit": 194087000, "research_and_development": null, "selling_general_admin": 41146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11155000, "depreciation_amortisation": 93569000, "ebitda": 104724000, "interest_expense": 66648000, "interest_income": null, "other_non_operating": null, "pretax_income": -80377000, "tax_provision": 3560000, "effective_tax_rate": null, "net_income": -83922000, "net_income_continuing_ops": -83937000, "net_income_to_common": -83922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308925000, "short_term_investments": 19879000, "net_receivables": 51891000, "inventory": null, "other_current_assets": null, "total_current_assets": 512937000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": 244393000, "goodwill_and_intangibles": 271714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5822625000, "total_assets": 6335562000, "short_term_debt": 188890000, "accounts_payable": 65515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 579763000, "long_term_debt": 4022008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5541894000, "total_liabilities": 6121657000, "total_debt": 4210898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4039847000, "total_equity": 212475000, "shares_outstanding": 229272000, "operating_cash_flow": 45198000, "stock_based_compensation": 3533000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144550000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 147147000, "free_cash_flow": 95510000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11155000", "ebitda": "104724000", "netIncome": "-83922000", "grossProfit": "194087000", "depreciation": "None", "totalRevenue": "746982000", "costOfRevenue": "552895000", "interestIncome": "5007000", "incomeBeforeTax": "-80377000", "interestExpense": "66648000", "operatingIncome": "-2139000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3560000", "reportedCurrency": "USD", "netInterestIncome": "-64436000", "nonInterestIncome": "None", "operatingExpenses": "196226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "552895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93569000", "sellingGeneralAndAdministrative": "41146000", "netIncomeFromContinuingOperations": "-83937000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2105000", "currentDebt": "None", "investments": "None", "totalAssets": "6335562000", "longTermDebt": "4022008000", "shortTermDebt": "188890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "244393000", "reportedCurrency": "USD", "retainedEarnings": "-4039847000", "totalLiabilities": "6121657000", "otherCurrentAssets": "132242000", "totalCurrentAssets": "512937000", "currentLongTermDebt": "40779000", "longTermInvestments": "None", "shortTermInvestments": "19879000", "currentNetReceivables": "51891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5822625000", "currentAccountsPayable": "65515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5728238000", "shortLongTermDebtTotal": "5651997000", "totalShareholderEquity": "212475000", "capitalLeaseObligations": "1589210000", "otherCurrentLiabilities": "234699000", "totalCurrentLiabilities": "579763000", "otherNonCurrentLiabilities": "69183000", "totalNonCurrentLiabilities": "5541894000", "cashAndShortTermInvestments": "308925000", "commonStockSharesOutstanding": "229272000", "intangibleAssetsExcludingGoodwill": "244393000", "cashAndCashEquivalentsAtCarryingValue": "308925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45198000", "capitalExpenditures": "50312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "147147000", "cashflowFromInvestment": "-144550000", "stockBasedCompensation": "3533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 746405000, "cost_of_revenue": 546283000, "gross_profit": 200122000, "ebit": 11259000, "ebitda": 101323000, "pretax_income": -50057000, "tax_provision": 677000, "net_income": -50720000, "net_income_to_common": -50720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254711000, "total_current_assets": 473717000, "total_assets": 5939123000, "short_term_debt": 203475000, "long_term_debt": 3654497000, "total_debt": 3857972000, "total_liabilities": 5644801000, "total_equity": 292877000, "shares_outstanding": 228124000, "goodwill_and_intangibles": 27321000 }, "cash_flow": { "operating_cash_flow": 66455000, "capital_expenditure": 54965000, "free_cash_flow": 121420000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227336, "ticker_id": 475, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11259000", "ebitda": "101323000", "netIncome": "-50720000", "grossProfit": "200122000", "depreciation": "None", "totalRevenue": "746405000", "costOfRevenue": "546283000", "interestIncome": "4663000", "incomeBeforeTax": "-50057000", "interestExpense": "61570000", "operatingIncome": "10259000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "677000", "reportedCurrency": "USD", "netInterestIncome": "-56907000", "nonInterestIncome": "None", "operatingExpenses": "189863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90064000", "sellingGeneralAndAdministrative": "44863000", "netIncomeFromContinuingOperations": "-50734000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2098000", "currentDebt": "None", "investments": "None", "totalAssets": "5939123000", "longTermDebt": "3654497000", "shortTermDebt": "203475000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3955925000", "totalLiabilities": "5644801000", "otherCurrentAssets": "136303000", "totalCurrentAssets": "473717000", "currentLongTermDebt": "51525000", "longTermInvestments": "None", "shortTermInvestments": "29701000", "currentNetReceivables": "53002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5465406000", "currentAccountsPayable": "73275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5374173000", "shortLongTermDebtTotal": "5191163000", "totalShareholderEquity": "292877000", "capitalLeaseObligations": "1485141000", "otherCurrentLiabilities": "248693000", "totalCurrentLiabilities": "583984000", "otherNonCurrentLiabilities": "67191000", "totalNonCurrentLiabilities": "5060817000", "cashAndShortTermInvestments": "254711000", "commonStockSharesOutstanding": "228124000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66455000", "capitalExpenditures": "54965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38801000", "cashflowFromInvestment": "-58113000", "stockBasedCompensation": "3403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746405000, "cost_of_revenue": 546283000, "gross_profit": 200122000, "research_and_development": null, "selling_general_admin": 44863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11259000, "depreciation_amortisation": 90064000, "ebitda": 101323000, "interest_expense": 61570000, "interest_income": null, "other_non_operating": null, "pretax_income": -50057000, "tax_provision": 677000, "effective_tax_rate": null, "net_income": -50720000, "net_income_continuing_ops": -50734000, "net_income_to_common": -50720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254711000, "short_term_investments": 29701000, "net_receivables": 53002000, "inventory": null, "other_current_assets": null, "total_current_assets": 473717000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": null, "goodwill_and_intangibles": 27321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5465406000, "total_assets": 5939123000, "short_term_debt": 203475000, "accounts_payable": 73275000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583984000, "long_term_debt": 3654497000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5060817000, "total_liabilities": 5644801000, "total_debt": 3857972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3955925000, "total_equity": 292877000, "shares_outstanding": 228124000, "operating_cash_flow": 66455000, "stock_based_compensation": 3403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38801000, "free_cash_flow": 121420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11259000", "ebitda": "101323000", "netIncome": "-50720000", "grossProfit": "200122000", "depreciation": "None", "totalRevenue": "746405000", "costOfRevenue": "546283000", "interestIncome": "4663000", "incomeBeforeTax": "-50057000", "interestExpense": "61570000", "operatingIncome": "10259000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "677000", "reportedCurrency": "USD", "netInterestIncome": "-56907000", "nonInterestIncome": "None", "operatingExpenses": "189863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90064000", "sellingGeneralAndAdministrative": "44863000", "netIncomeFromContinuingOperations": "-50734000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2098000", "currentDebt": "None", "investments": "None", "totalAssets": "5939123000", "longTermDebt": "3654497000", "shortTermDebt": "203475000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3955925000", "totalLiabilities": "5644801000", "otherCurrentAssets": "136303000", "totalCurrentAssets": "473717000", "currentLongTermDebt": "51525000", "longTermInvestments": "None", "shortTermInvestments": "29701000", "currentNetReceivables": "53002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5465406000", "currentAccountsPayable": "73275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5374173000", "shortLongTermDebtTotal": "5191163000", "totalShareholderEquity": "292877000", "capitalLeaseObligations": "1485141000", "otherCurrentLiabilities": "248693000", "totalCurrentLiabilities": "583984000", "otherNonCurrentLiabilities": "67191000", "totalNonCurrentLiabilities": "5060817000", "cashAndShortTermInvestments": "254711000", "commonStockSharesOutstanding": "228124000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66455000", "capitalExpenditures": "54965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38801000", "cashflowFromInvestment": "-58113000", "stockBasedCompensation": "3403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 742325000, "cost_of_revenue": 535331000, "gross_profit": 206994000, "ebit": 19296000, "ebitda": 107324000, "pretax_income": -37293000, "tax_provision": 449000, "net_income": -37727000, "net_income_to_common": -37727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290018000, "total_current_assets": 492829000, "total_assets": 5450886000, "short_term_debt": 261288000, "long_term_debt": 3679102000, "total_debt": 3940390000, "total_liabilities": 5109213000, "total_equity": 340214000, "shares_outstanding": 226789000, "goodwill_and_intangibles": 27321000 }, "cash_flow": { "operating_cash_flow": 55670000, "capital_expenditure": 51574000, "free_cash_flow": 107244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227337, "ticker_id": 475, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19296000", "ebitda": "107324000", "netIncome": "-37727000", "grossProfit": "206994000", "depreciation": "None", "totalRevenue": "742325000", "costOfRevenue": "535331000", "interestIncome": "4714000", "incomeBeforeTax": "-37293000", "interestExpense": "58888000", "operatingIncome": "19162000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "449000", "reportedCurrency": "USD", "netInterestIncome": "-56508000", "nonInterestIncome": "None", "operatingExpenses": "187832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88028000", "sellingGeneralAndAdministrative": "46530000", "netIncomeFromContinuingOperations": "-37742000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2077000", "currentDebt": "None", "investments": "None", "totalAssets": "5450886000", "longTermDebt": "3679102000", "shortTermDebt": "261288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3905205000", "totalLiabilities": "5109213000", "otherCurrentAssets": "133302000", "totalCurrentAssets": "492829000", "currentLongTermDebt": "60939000", "longTermInvestments": "None", "shortTermInvestments": "19727000", "currentNetReceivables": "49782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4958057000", "currentAccountsPayable": "74700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4675186000", "totalShareholderEquity": "340214000", "capitalLeaseObligations": "935145000", "otherCurrentLiabilities": "231908000", "totalCurrentLiabilities": "622085000", "otherNonCurrentLiabilities": "67603000", "totalNonCurrentLiabilities": "4487128000", "cashAndShortTermInvestments": "290018000", "commonStockSharesOutstanding": "226789000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "290018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55670000", "capitalExpenditures": "51574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20375000", "cashflowFromInvestment": "-68457000", "stockBasedCompensation": "3975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 742325000, "cost_of_revenue": 535331000, "gross_profit": 206994000, "research_and_development": null, "selling_general_admin": 46530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19296000, "depreciation_amortisation": 88028000, "ebitda": 107324000, "interest_expense": 58888000, "interest_income": null, "other_non_operating": null, "pretax_income": -37293000, "tax_provision": 449000, "effective_tax_rate": null, "net_income": -37727000, "net_income_continuing_ops": -37742000, "net_income_to_common": -37727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 290018000, "short_term_investments": 19727000, "net_receivables": 49782000, "inventory": null, "other_current_assets": null, "total_current_assets": 492829000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": null, "goodwill_and_intangibles": 27321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4958057000, "total_assets": 5450886000, "short_term_debt": 261288000, "accounts_payable": 74700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622085000, "long_term_debt": 3679102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4487128000, "total_liabilities": 5109213000, "total_debt": 3940390000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3905205000, "total_equity": 340214000, "shares_outstanding": 226789000, "operating_cash_flow": 55670000, "stock_based_compensation": 3975000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68457000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20375000, "free_cash_flow": 107244000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19296000", "ebitda": "107324000", "netIncome": "-37727000", "grossProfit": "206994000", "depreciation": "None", "totalRevenue": "742325000", "costOfRevenue": "535331000", "interestIncome": "4714000", "incomeBeforeTax": "-37293000", "interestExpense": "58888000", "operatingIncome": "19162000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "449000", "reportedCurrency": "USD", "netInterestIncome": "-56508000", "nonInterestIncome": "None", "operatingExpenses": "187832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88028000", "sellingGeneralAndAdministrative": "46530000", "netIncomeFromContinuingOperations": "-37742000" }, "balance": { "goodwill": "27321000", "inventory": "None", "commonStock": "2077000", "currentDebt": "None", "investments": "None", "totalAssets": "5450886000", "longTermDebt": "3679102000", "shortTermDebt": "261288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3905205000", "totalLiabilities": "5109213000", "otherCurrentAssets": "133302000", "totalCurrentAssets": "492829000", "currentLongTermDebt": "60939000", "longTermInvestments": "None", "shortTermInvestments": "19727000", "currentNetReceivables": "49782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4958057000", "currentAccountsPayable": "74700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4675186000", "totalShareholderEquity": "340214000", "capitalLeaseObligations": "935145000", "otherCurrentLiabilities": "231908000", "totalCurrentLiabilities": "622085000", "otherNonCurrentLiabilities": "67603000", "totalNonCurrentLiabilities": "4487128000", "cashAndShortTermInvestments": "290018000", "commonStockSharesOutstanding": "226789000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "290018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55670000", "capitalExpenditures": "51574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20375000", "cashflowFromInvestment": "-68457000", "stockBasedCompensation": "3975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 746859000, "cost_of_revenue": 540630000, "gross_profit": 206229000, "ebit": 21305000, "ebitda": 107432000, "pretax_income": -29621000, "tax_provision": -40000, "net_income": -29566000, "net_income_to_common": -29566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318549000, "total_current_assets": 515736000, "total_assets": 5542324000, "short_term_debt": 263336000, "long_term_debt": 3692132000, "total_debt": 3955468000, "total_liabilities": 5166876000, "total_equity": 373974000, "shares_outstanding": 225890000, "goodwill_and_intangibles": 27321000 }, "cash_flow": { "operating_cash_flow": -1146000, "capital_expenditure": 44399000, "free_cash_flow": 43253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227338, "ticker_id": 475, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21305000", "ebitda": "107432000", "netIncome": "-29566000", "grossProfit": "206229000", "depreciation": "None", "totalRevenue": "746859000", "costOfRevenue": "540630000", "interestIncome": "4778000", "incomeBeforeTax": "-29621000", "interestExpense": "58517000", "operatingIncome": "19246000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-40000", "reportedCurrency": "USD", "netInterestIncome": "-55996000", "nonInterestIncome": "None", "operatingExpenses": "186983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86127000", "sellingGeneralAndAdministrative": "45381000", "netIncomeFromContinuingOperations": "-29581000" }, "balance": { "goodwill": "27321000", "inventory": "45673000", "commonStock": "2035000", "currentDebt": "None", "investments": "None", "totalAssets": "5542324000", "longTermDebt": "3692132000", "shortTermDebt": "263336000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3867478000", "totalLiabilities": "5166876000", "otherCurrentAssets": "147542000", "totalCurrentAssets": "515736000", "currentLongTermDebt": "65681000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "49645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5026588000", "currentAccountsPayable": "74497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4741341000", "totalShareholderEquity": "373974000", "capitalLeaseObligations": "983528000", "otherCurrentLiabilities": "217941000", "totalCurrentLiabilities": "614251000", "otherNonCurrentLiabilities": "69058000", "totalNonCurrentLiabilities": "4552625000", "cashAndShortTermInvestments": "318549000", "commonStockSharesOutstanding": "225890000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "318549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29581000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1146000", "capitalExpenditures": "44399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54090000", "cashflowFromInvestment": "-6946000", "stockBasedCompensation": "3273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746859000, "cost_of_revenue": 540630000, "gross_profit": 206229000, "research_and_development": null, "selling_general_admin": 45381000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21305000, "depreciation_amortisation": 86127000, "ebitda": 107432000, "interest_expense": 58517000, "interest_income": null, "other_non_operating": null, "pretax_income": -29621000, "tax_provision": -40000, "effective_tax_rate": null, "net_income": -29566000, "net_income_continuing_ops": -29581000, "net_income_to_common": -29566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 318549000, "short_term_investments": 0, "net_receivables": 49645000, "inventory": 45673000, "other_current_assets": null, "total_current_assets": 515736000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": null, "goodwill_and_intangibles": 27321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5026588000, "total_assets": 5542324000, "short_term_debt": 263336000, "accounts_payable": 74497000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 614251000, "long_term_debt": 3692132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4552625000, "total_liabilities": 5166876000, "total_debt": 3955468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3867478000, "total_equity": 373974000, "shares_outstanding": 225890000, "operating_cash_flow": -1146000, "stock_based_compensation": 3273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6946000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54090000, "free_cash_flow": 43253000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21305000", "ebitda": "107432000", "netIncome": "-29566000", "grossProfit": "206229000", "depreciation": "None", "totalRevenue": "746859000", "costOfRevenue": "540630000", "interestIncome": "4778000", "incomeBeforeTax": "-29621000", "interestExpense": "58517000", "operatingIncome": "19246000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-40000", "reportedCurrency": "USD", "netInterestIncome": "-55996000", "nonInterestIncome": "None", "operatingExpenses": "186983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86127000", "sellingGeneralAndAdministrative": "45381000", "netIncomeFromContinuingOperations": "-29581000" }, "balance": { "goodwill": "27321000", "inventory": "45673000", "commonStock": "2035000", "currentDebt": "None", "investments": "None", "totalAssets": "5542324000", "longTermDebt": "3692132000", "shortTermDebt": "263336000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3867478000", "totalLiabilities": "5166876000", "otherCurrentAssets": "147542000", "totalCurrentAssets": "515736000", "currentLongTermDebt": "65681000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "49645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5026588000", "currentAccountsPayable": "74497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4741341000", "totalShareholderEquity": "373974000", "capitalLeaseObligations": "983528000", "otherCurrentLiabilities": "217941000", "totalCurrentLiabilities": "614251000", "otherNonCurrentLiabilities": "69058000", "totalNonCurrentLiabilities": "4552625000", "cashAndShortTermInvestments": "318549000", "commonStockSharesOutstanding": "225890000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "318549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29581000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1146000", "capitalExpenditures": "44399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54090000", "cashflowFromInvestment": "-6946000", "stockBasedCompensation": "3273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 719063000, "cost_of_revenue": 528570000, "gross_profit": 190493000, "ebit": 15898000, "ebitda": 103296000, "pretax_income": -81357000, "tax_provision": 9813000, "net_income": -91156000, "net_income_to_common": -91156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277971000, "total_current_assets": 478368000, "total_assets": 5573435000, "short_term_debt": 235169000, "long_term_debt": 3655850000, "total_debt": 3891019000, "total_liabilities": 5168282000, "total_equity": 403664000, "shares_outstanding": 225427000, "goodwill_and_intangibles": 27321000 }, "cash_flow": { "operating_cash_flow": 29294000, "capital_expenditure": 58505000, "free_cash_flow": 87799000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227339, "ticker_id": 475, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15898000", "ebitda": "103296000", "netIncome": "-91156000", "grossProfit": "190493000", "depreciation": "None", "totalRevenue": "719063000", "costOfRevenue": "528570000", "interestIncome": "5382000", "incomeBeforeTax": "-81357000", "interestExpense": "58783000", "operatingIncome": "-24237000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9813000", "reportedCurrency": "USD", "netInterestIncome": "-55348000", "nonInterestIncome": "None", "operatingExpenses": "214730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87398000", "sellingGeneralAndAdministrative": "41777000", "netIncomeFromContinuingOperations": "-91170000" }, "balance": { "goodwill": "27321000", "inventory": "41341000", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5573435000", "longTermDebt": "3655850000", "shortTermDebt": "235169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3837912000", "totalLiabilities": "5168282000", "otherCurrentAssets": "122249000", "totalCurrentAssets": "478368000", "currentLongTermDebt": "41463000", "longTermInvestments": "1906000", "shortTermInvestments": "29755000", "currentNetReceivables": "48393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5095067000", "currentAccountsPayable": "66526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4725669000", "totalShareholderEquity": "403664000", "capitalLeaseObligations": "1028356000", "otherCurrentLiabilities": "213609000", "totalCurrentLiabilities": "600116000", "otherNonCurrentLiabilities": "71679000", "totalNonCurrentLiabilities": "4568166000", "cashAndShortTermInvestments": "277971000", "commonStockSharesOutstanding": "225427000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91170000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18996000", "operatingCashflow": "29294000", "capitalExpenditures": "58505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105285000", "cashflowFromInvestment": "22383000", "stockBasedCompensation": "3019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 719063000, "cost_of_revenue": 528570000, "gross_profit": 190493000, "research_and_development": null, "selling_general_admin": 41777000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15898000, "depreciation_amortisation": 87398000, "ebitda": 103296000, "interest_expense": 58783000, "interest_income": null, "other_non_operating": null, "pretax_income": -81357000, "tax_provision": 9813000, "effective_tax_rate": null, "net_income": -91156000, "net_income_continuing_ops": -91170000, "net_income_to_common": -91156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277971000, "short_term_investments": 29755000, "net_receivables": 48393000, "inventory": 41341000, "other_current_assets": null, "total_current_assets": 478368000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": null, "goodwill_and_intangibles": 27321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5095067000, "total_assets": 5573435000, "short_term_debt": 235169000, "accounts_payable": 66526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 600116000, "long_term_debt": 3655850000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4568166000, "total_liabilities": 5168282000, "total_debt": 3891019000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3837912000, "total_equity": 403664000, "shares_outstanding": 225427000, "operating_cash_flow": 29294000, "stock_based_compensation": 3019000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22383000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105285000, "free_cash_flow": 87799000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15898000", "ebitda": "103296000", "netIncome": "-91156000", "grossProfit": "190493000", "depreciation": "None", "totalRevenue": "719063000", "costOfRevenue": "528570000", "interestIncome": "5382000", "incomeBeforeTax": "-81357000", "interestExpense": "58783000", "operatingIncome": "-24237000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9813000", "reportedCurrency": "USD", "netInterestIncome": "-55348000", "nonInterestIncome": "None", "operatingExpenses": "214730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87398000", "sellingGeneralAndAdministrative": "41777000", "netIncomeFromContinuingOperations": "-91170000" }, "balance": { "goodwill": "27321000", "inventory": "41341000", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5573435000", "longTermDebt": "3655850000", "shortTermDebt": "235169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3837912000", "totalLiabilities": "5168282000", "otherCurrentAssets": "122249000", "totalCurrentAssets": "478368000", "currentLongTermDebt": "41463000", "longTermInvestments": "1906000", "shortTermInvestments": "29755000", "currentNetReceivables": "48393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5095067000", "currentAccountsPayable": "66526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4725669000", "totalShareholderEquity": "403664000", "capitalLeaseObligations": "1028356000", "otherCurrentLiabilities": "213609000", "totalCurrentLiabilities": "600116000", "otherNonCurrentLiabilities": "71679000", "totalNonCurrentLiabilities": "4568166000", "cashAndShortTermInvestments": "277971000", "commonStockSharesOutstanding": "225427000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91170000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18996000", "operatingCashflow": "29294000", "capitalExpenditures": "58505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105285000", "cashflowFromInvestment": "22383000", "stockBasedCompensation": "3019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 719689000, "cost_of_revenue": 535558000, "gross_profit": 184131000, "ebit": 230000, "ebitda": 86162000, "pretax_income": -50687000, "tax_provision": -1876000, "net_income": -48796000, "net_income_to_common": -48796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331716000, "total_current_assets": 593947000, "total_assets": 5829069000, "short_term_debt": 496238000, "long_term_debt": 3492860000, "total_debt": 3989098000, "total_liabilities": 5335730000, "total_equity": 491836000, "shares_outstanding": 225416000, "goodwill_and_intangibles": 27321000 }, "cash_flow": { "operating_cash_flow": 45763000, "capital_expenditure": 64875000, "free_cash_flow": 110638000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227341, "ticker_id": 475, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "230000", "ebitda": "86162000", "netIncome": "-48796000", "grossProfit": "184131000", "depreciation": "None", "totalRevenue": "719689000", "costOfRevenue": "535558000", "interestIncome": "6323000", "incomeBeforeTax": "-50687000", "interestExpense": "58363000", "operatingIncome": "-6338000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1876000", "reportedCurrency": "USD", "netInterestIncome": "-53950000", "nonInterestIncome": "None", "operatingExpenses": "190469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85932000", "sellingGeneralAndAdministrative": "42971000", "netIncomeFromContinuingOperations": "-48811000" }, "balance": { "goodwill": "27321000", "inventory": "53940000", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5829069000", "longTermDebt": "3492860000", "shortTermDebt": "496238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3746756000", "totalLiabilities": "5335730000", "otherCurrentAssets": "148476000", "totalCurrentAssets": "593947000", "currentLongTermDebt": "304504000", "longTermInvestments": "55973000", "shortTermInvestments": "66233000", "currentNetReceivables": "47522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5235122000", "currentAccountsPayable": "76784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5079506000", "shortLongTermDebtTotal": "4862154000", "totalShareholderEquity": "491836000", "capitalLeaseObligations": "1064790000", "otherCurrentLiabilities": "260349000", "totalCurrentLiabilities": "898295000", "otherNonCurrentLiabilities": "71519000", "totalNonCurrentLiabilities": "4437435000", "cashAndShortTermInvestments": "331716000", "commonStockSharesOutstanding": "225416000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "331716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-17662000", "operatingCashflow": "45763000", "capitalExpenditures": "64875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19232000", "cashflowFromInvestment": "-31837000", "stockBasedCompensation": "2893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 719689000, "cost_of_revenue": 535558000, "gross_profit": 184131000, "research_and_development": null, "selling_general_admin": 42971000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 230000, "depreciation_amortisation": 85932000, "ebitda": 86162000, "interest_expense": 58363000, "interest_income": null, "other_non_operating": null, "pretax_income": -50687000, "tax_provision": -1876000, "effective_tax_rate": null, "net_income": -48796000, "net_income_continuing_ops": -48811000, "net_income_to_common": -48796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331716000, "short_term_investments": 66233000, "net_receivables": 47522000, "inventory": 53940000, "other_current_assets": null, "total_current_assets": 593947000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": null, "goodwill_and_intangibles": 27321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5235122000, "total_assets": 5829069000, "short_term_debt": 496238000, "accounts_payable": 76784000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 898295000, "long_term_debt": 3492860000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4437435000, "total_liabilities": 5335730000, "total_debt": 3989098000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3746756000, "total_equity": 491836000, "shares_outstanding": 225416000, "operating_cash_flow": 45763000, "stock_based_compensation": 2893000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19232000, "free_cash_flow": 110638000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "230000", "ebitda": "86162000", "netIncome": "-48796000", "grossProfit": "184131000", "depreciation": "None", "totalRevenue": "719689000", "costOfRevenue": "535558000", "interestIncome": "6323000", "incomeBeforeTax": "-50687000", "interestExpense": "58363000", "operatingIncome": "-6338000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1876000", "reportedCurrency": "USD", "netInterestIncome": "-53950000", "nonInterestIncome": "None", "operatingExpenses": "190469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85932000", "sellingGeneralAndAdministrative": "42971000", "netIncomeFromContinuingOperations": "-48811000" }, "balance": { "goodwill": "27321000", "inventory": "53940000", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5829069000", "longTermDebt": "3492860000", "shortTermDebt": "496238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3746756000", "totalLiabilities": "5335730000", "otherCurrentAssets": "148476000", "totalCurrentAssets": "593947000", "currentLongTermDebt": "304504000", "longTermInvestments": "55973000", "shortTermInvestments": "66233000", "currentNetReceivables": "47522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5235122000", "currentAccountsPayable": "76784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5079506000", "shortLongTermDebtTotal": "4862154000", "totalShareholderEquity": "491836000", "capitalLeaseObligations": "1064790000", "otherCurrentLiabilities": "260349000", "totalCurrentLiabilities": "898295000", "otherNonCurrentLiabilities": "71519000", "totalNonCurrentLiabilities": "4437435000", "cashAndShortTermInvestments": "331716000", "commonStockSharesOutstanding": "225416000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "331716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-17662000", "operatingCashflow": "45763000", "capitalExpenditures": "64875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19232000", "cashflowFromInvestment": "-31837000", "stockBasedCompensation": "2893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "income_statement": { "revenue": 746670000, "cost_of_revenue": 565117000, "gross_profit": 181553000, "ebit": 53458000, "ebitda": 139805000, "pretax_income": -4251000, "tax_provision": 275000, "net_income": -4510000, "net_income_to_common": -4510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336576000, "total_current_assets": 617111000, "total_assets": 5904735000, "short_term_debt": 243163000, "long_term_debt": 3760560000, "total_debt": 4003723000, "total_liabilities": 5365459000, "total_equity": 537758000, "shares_outstanding": 225404000, "goodwill_and_intangibles": 27321000 }, "cash_flow": { "operating_cash_flow": 63824000, "capital_expenditure": 60125000, "free_cash_flow": 123949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227342, "ticker_id": 475, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:41.961594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53458000", "ebitda": "139805000", "netIncome": "-4510000", "grossProfit": "181553000", "depreciation": "None", "totalRevenue": "746670000", "costOfRevenue": "565117000", "interestIncome": "6115000", "incomeBeforeTax": "-4251000", "interestExpense": "57709000", "operatingIncome": "41165000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "275000", "reportedCurrency": "USD", "netInterestIncome": "-53493000", "nonInterestIncome": "None", "operatingExpenses": "140388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12293000", "costofGoodsAndServicesSold": "565117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86347000", "sellingGeneralAndAdministrative": "95838000", "netIncomeFromContinuingOperations": "-4526000" }, "balance": { "goodwill": "27321000", "inventory": "34823000", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5904735000", "longTermDebt": "3760560000", "shortTermDebt": "243163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3697960000", "totalLiabilities": "5365459000", "otherCurrentAssets": "136117000", "totalCurrentAssets": "617111000", "currentLongTermDebt": "53729000", "longTermInvestments": "49810000", "shortTermInvestments": "96196000", "currentNetReceivables": "48222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5287624000", "currentAccountsPayable": "94539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5136362000", "shortLongTermDebtTotal": "4887828000", "totalShareholderEquity": "537758000", "capitalLeaseObligations": "1073539000", "otherCurrentLiabilities": "242043000", "totalCurrentLiabilities": "649173000", "otherNonCurrentLiabilities": "71621000", "totalNonCurrentLiabilities": "4716286000", "cashAndShortTermInvestments": "336576000", "commonStockSharesOutstanding": "225404000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "336576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4526000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5168000", "operatingCashflow": "63824000", "capitalExpenditures": "60125000", "changeInReceivables": "4407000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50093000", "cashflowFromInvestment": "-41891000", "stockBasedCompensation": "2969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28160000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-181000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746670000, "cost_of_revenue": 565117000, "gross_profit": 181553000, "research_and_development": null, "selling_general_admin": 95838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53458000, "depreciation_amortisation": 86347000, "ebitda": 139805000, "interest_expense": 57709000, "interest_income": null, "other_non_operating": null, "pretax_income": -4251000, "tax_provision": 275000, "effective_tax_rate": null, "net_income": -4510000, "net_income_continuing_ops": -4526000, "net_income_to_common": -4510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336576000, "short_term_investments": 96196000, "net_receivables": 48222000, "inventory": 34823000, "other_current_assets": null, "total_current_assets": 617111000, "net_ppe": null, "goodwill": 27321000, "intangible_assets": null, "goodwill_and_intangibles": 27321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5287624000, "total_assets": 5904735000, "short_term_debt": 243163000, "accounts_payable": 94539000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 649173000, "long_term_debt": 3760560000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4716286000, "total_liabilities": 5365459000, "total_debt": 4003723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3697960000, "total_equity": 537758000, "shares_outstanding": 225404000, "operating_cash_flow": 63824000, "stock_based_compensation": 2969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50093000, "free_cash_flow": 123949000, "net_change_in_cash": -28160000 }, "raw_data": { "income": { "ebit": "53458000", "ebitda": "139805000", "netIncome": "-4510000", "grossProfit": "181553000", "depreciation": "None", "totalRevenue": "746670000", "costOfRevenue": "565117000", "interestIncome": "6115000", "incomeBeforeTax": "-4251000", "interestExpense": "57709000", "operatingIncome": "41165000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "275000", "reportedCurrency": "USD", "netInterestIncome": "-53493000", "nonInterestIncome": "None", "operatingExpenses": "140388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12293000", "costofGoodsAndServicesSold": "565117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86347000", "sellingGeneralAndAdministrative": "95838000", "netIncomeFromContinuingOperations": "-4526000" }, "balance": { "goodwill": "27321000", "inventory": "34823000", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5904735000", "longTermDebt": "3760560000", "shortTermDebt": "243163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3697960000", "totalLiabilities": "5365459000", "otherCurrentAssets": "136117000", "totalCurrentAssets": "617111000", "currentLongTermDebt": "53729000", "longTermInvestments": "49810000", "shortTermInvestments": "96196000", "currentNetReceivables": "48222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5287624000", "currentAccountsPayable": "94539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5136362000", "shortLongTermDebtTotal": "4887828000", "totalShareholderEquity": "537758000", "capitalLeaseObligations": "1073539000", "otherCurrentLiabilities": "242043000", "totalCurrentLiabilities": "649173000", "otherNonCurrentLiabilities": "71621000", "totalNonCurrentLiabilities": "4716286000", "cashAndShortTermInvestments": "336576000", "commonStockSharesOutstanding": "225404000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "336576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4526000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5168000", "operatingCashflow": "63824000", "capitalExpenditures": "60125000", "changeInReceivables": "4407000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50093000", "cashflowFromInvestment": "-41891000", "stockBasedCompensation": "2969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28160000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-181000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }