{ "ticker": { "uuid": "6804f24e-d8e2-45e6-98d0-4e3c54346aa4", "symbol": "VSAT", "name": "ViaSat Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Communication Equipment", "page_url": "https://sharemaestro.com/factors/ticker/6804f24e-d8e2-45e6-98d0-4e3c54346aa4/", "api_url": "https://sharemaestro.com/factors/api/tickers/6804f24e-d8e2-45e6-98d0-4e3c54346aa4/" }, "ticker_metadata": { "id": 8864, "uuid": "6804f24e-d8e2-45e6-98d0-4e3c54346aa4", "symbol": "VSAT", "name": "ViaSat Inc", "asset_type": "equity", "market_cap": 10950729000, "stock_exchange_id": 2, "industry": "Communication Equipment", "sector": "Technology", "description": "Viasat, Inc. provides worldwide broadband and communications products and services. The company is headquartered in Carlsbad, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6804f24e-d8e2-45e6-98d0-4e3c54346aa4", "symbol": "VSAT", "name": "ViaSat Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Communication Equipment", "page_url": "https://sharemaestro.com/factors/ticker/6804f24e-d8e2-45e6-98d0-4e3c54346aa4/", "api_url": "https://sharemaestro.com/factors/api/tickers/6804f24e-d8e2-45e6-98d0-4e3c54346aa4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.33, "quality": 0.66, "momentum": 0.99, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 67.18, "market_cap": 9603851260, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1133, "shareholder_yield": 0, "roe": -0.0073, "piotroski_f_score": 6, "momentum_12_1": 6.6015, "volatility_252d": 0.7706 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:21.553595+00:00", "batch_id": "" }, "size": { "price_close": 67.18, "market_cap": 9603851260, "market_cap_usd": 9603851260, "enterprise_value": 14366500260, "shares_outstanding": 142957000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.0608, "ptbv_ratio": 15.9875, "ps_ratio": 2.0697, "pcf_ratio": 6.0406, "pfcf_ratio": 3.5417, "ev_ebitda": 8.8232, "ev_ebit": 52.1959, "ev_sales": 3.096, "ev_fcf": 5.2981, "earnings_yield": null, "fcf_yield": 0.1887, "price_to_sales": 2.0697, "price_to_book": 2.0608, "price_to_cashflow": 6.0406, "ebitda_to_ev": 0.1133, "sales_yield": 0.323 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3024, "operating_margin": 0.0593, "net_margin": -0.0073, "ebitda_margin": 0.3509, "fcf_margin": 0.5844, "roe": -0.0073, "roa": -0.0022, "roic": 0.001, "roc_greenblatt": null, "asset_turnover": 0.3047, "cash_conversion": -79.5532, "accruals_ratio": -0.1067, "sbc_to_revenue": 0.0175, "piotroski_f_score": 6, "altman_z_score": 1.0242, "earnings_stability_5y": 1.3166, "revenue_stability_5y": 0.3666, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0922, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.2525, "net_debt_to_ebitda": 2.925, "debt_to_assets": 0.4275, "interest_coverage": 0.7916, "current_ratio": 2.4085, "quick_ratio": 2.1916, "net_debt": 4762649000, "local_beta": 0.001, "volatility_252d": 0.7706, "volatility_60d": 1.2501, "max_drawdown_12m": -0.2378, "risk_adjusted_momentum": 8.5662 }, "growth": { "revenue_growth_1y": 0.0267, "revenue_growth_3y_cagr": 0.2199, "revenue_growth_5y_cagr": 0.1929, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3989, "book_value_growth_1y": -0.0111, "revenue_growth": 0.0267, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0404, "price_return_3m": 0.5341, "price_return_6m": 0.9216, "price_return_9m": 1.2658, "price_return_12m": 6.2942, "price_return_12m_ex1m": 6.6015, "momentum_6m": 0.9216, "momentum_12m": 6.2942, "momentum_12_1": 6.6015, "distance_from_52w_high": -0.1667, "distance_from_52w_low": 4.3317, "relative_strength": 6.1363 }, "raw_ttm": { "revenue_ttm": 4640280000, "gross_profit_ttm": 1403319000, "ebit_ttm": 275242000, "ebitda_ttm": 1628256000, "net_income_ttm": -34086000, "eps_diluted_ttm": -0.2384, "operating_cash_flow_ttm": 1589885000, "capital_expenditure_ttm": 1121765000, "fcf_ttm": 2711650000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 347725000, "cash_and_equivalents": 1746835000, "total_current_assets": 3124007000, "total_current_liabilities": 1297099000, "net_ppe": null, "total_assets": 15226596000, "total_debt": 6509484000, "total_equity": 4660301000, "net_working_capital": 198705000, "book_value_per_share": 32.5993, "retained_earnings": -359616000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 600711000, "tangible_book_per_share": 4.202 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 50, "rank_ptbv": 88, "rank_ps": 49, "rank_pcf": 23, "rank_ev_ebitda": 31, "rank_ev_ebit": 92, "rank_earnings_yield": 50, "rank_fcf_yield": 18, "rank_dividend_yield": 100, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 72, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 70, "rank_fcf_margin": 12, "rank_piotroski": 46, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1 }, "composites": { "value_composite": 67, "quality_composite": 34, "momentum_composite": 1, "growth_composite": 73, "yield_composite": 100, "svqf_composite": 73, "vc1_composite": 24, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.4667, "os_score": 0.67, "value_percentile": 0.33, "quality_percentile": 0.66, "momentum_percentile": 0.99, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3168, "ticker_id": 8864, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:21.553595+00:00", "batch_id": "", "os_score_delta": null, "price_close": 67.18, "market_cap": 9603851260, "market_cap_usd": 9603851260, "enterprise_value": 14366500260, "shares_outstanding": 142957000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.06077918, "ptbv_ratio": 15.98747361, "ps_ratio": 2.06967064, "pcf_ratio": 6.04059492, "pfcf_ratio": 3.54170017, "ev_ebitda": 8.82324417, "ev_ebit": 52.19588675, "ev_sales": 3.09604167, "ev_fcf": 5.29806585, "earnings_yield": null, "fcf_yield": 0.18874813, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30242119, "operating_margin": 0.05931582, "net_margin": -0.00734568, "ebitda_margin": 0.35089607, "fcf_margin": 0.58437206, "roe": -0.00731412, "roa": -0.00223858, "roic": 0.00095446, "roc_greenblatt": null, "asset_turnover": 0.30474835, "cash_conversion": -79.55318899, "accruals_ratio": -0.10665358, "sbc_to_revenue": 0.01747093, "debt_to_equity": 2.25250129, "net_debt_to_ebitda": 2.92500012, "debt_to_assets": 0.4275075, "interest_coverage": 0.79155079, "current_ratio": 2.40845687, "quick_ratio": 2.19164998, "net_debt": 4762649000, "revenue_growth_1y": 0.02670807, "revenue_growth_3y_cagr": 0.21988483, "revenue_growth_5y_cagr": 0.1929133, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.39893385, "book_value_growth_1y": -0.0110554, "piotroski_f_score": 6, "altman_z_score": 1.02424432, "earnings_stability_5y": 1.316578, "revenue_stability_5y": 0.366557, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0404228, "price_return_3m": 0.53414021, "price_return_6m": 0.92162471, "price_return_9m": 1.26576728, "price_return_12m": 6.29424539, "price_return_12m_ex1m": 6.60152009, "distance_from_52w_high": -0.16670801, "distance_from_52w_low": 4.33174603, "relative_strength": 6.13630433, "local_beta": 0.001, "volatility_252d": 0.770648, "volatility_60d": 1.250112, "max_drawdown_12m": -0.23782019, "revenue_ttm": 4640280000, "gross_profit_ttm": 1403319000, "ebit_ttm": 275242000, "ebitda_ttm": 1628256000, "net_income_ttm": -34086000, "eps_diluted_ttm": -0.23843533, "operating_cash_flow_ttm": 1589885000, "capital_expenditure_ttm": 1121765000, "fcf_ttm": 2711650000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 347725000, "cash_and_equivalents": 1746835000, "total_current_assets": 3124007000, "total_current_liabilities": 1297099000, "net_ppe": null, "total_assets": 15226596000, "total_debt": 6509484000, "total_equity": 4660301000, "net_working_capital": 198705000, "book_value_per_share": 32.59932008, "retained_earnings": -359616000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 600711000, "tangible_book_per_share": 4.20203977, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 50, "rank_ptbv": 88, "rank_ps": 49, "rank_pcf": 23, "rank_ev_ebitda": 31, "rank_ev_ebit": 92, "rank_earnings_yield": 50, "rank_fcf_yield": 18, "rank_dividend_yield": 100, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 72, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 70, "rank_fcf_margin": 12, "rank_piotroski": 46, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1, "value_composite": 67, "quality_composite": 34, "momentum_composite": 1, "growth_composite": 73, "yield_composite": 100, "svqf_composite": 73, "vc1_composite": 24, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 67.18, "os": 0.67, "value": 0.33, "quality": 0.66, "momentum": 0.99, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0073, "momentum_12_1": 6.6015, "complete_fields": { "id": 3168, "ticker_id": 8864, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:21.553595+00:00", "batch_id": "", "os_score_delta": null, "price_close": 67.18, "market_cap": 9603851260, "market_cap_usd": 9603851260, "enterprise_value": 14366500260, "shares_outstanding": 142957000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.06077918, "ptbv_ratio": 15.98747361, "ps_ratio": 2.06967064, "pcf_ratio": 6.04059492, "pfcf_ratio": 3.54170017, "ev_ebitda": 8.82324417, "ev_ebit": 52.19588675, "ev_sales": 3.09604167, "ev_fcf": 5.29806585, "earnings_yield": null, "fcf_yield": 0.18874813, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30242119, "operating_margin": 0.05931582, "net_margin": -0.00734568, "ebitda_margin": 0.35089607, "fcf_margin": 0.58437206, "roe": -0.00731412, "roa": -0.00223858, "roic": 0.00095446, "roc_greenblatt": null, "asset_turnover": 0.30474835, "cash_conversion": -79.55318899, "accruals_ratio": -0.10665358, "sbc_to_revenue": 0.01747093, "debt_to_equity": 2.25250129, "net_debt_to_ebitda": 2.92500012, "debt_to_assets": 0.4275075, "interest_coverage": 0.79155079, "current_ratio": 2.40845687, "quick_ratio": 2.19164998, "net_debt": 4762649000, "revenue_growth_1y": 0.02670807, "revenue_growth_3y_cagr": 0.21988483, "revenue_growth_5y_cagr": 0.1929133, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.39893385, "book_value_growth_1y": -0.0110554, "piotroski_f_score": 6, "altman_z_score": 1.02424432, "earnings_stability_5y": 1.316578, "revenue_stability_5y": 0.366557, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0404228, "price_return_3m": 0.53414021, "price_return_6m": 0.92162471, "price_return_9m": 1.26576728, "price_return_12m": 6.29424539, "price_return_12m_ex1m": 6.60152009, "distance_from_52w_high": -0.16670801, "distance_from_52w_low": 4.33174603, "relative_strength": 6.13630433, "local_beta": 0.001, "volatility_252d": 0.770648, "volatility_60d": 1.250112, "max_drawdown_12m": -0.23782019, "revenue_ttm": 4640280000, "gross_profit_ttm": 1403319000, "ebit_ttm": 275242000, "ebitda_ttm": 1628256000, "net_income_ttm": -34086000, "eps_diluted_ttm": -0.23843533, "operating_cash_flow_ttm": 1589885000, "capital_expenditure_ttm": 1121765000, "fcf_ttm": 2711650000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 347725000, "cash_and_equivalents": 1746835000, "total_current_assets": 3124007000, "total_current_liabilities": 1297099000, "net_ppe": null, "total_assets": 15226596000, "total_debt": 6509484000, "total_equity": 4660301000, "net_working_capital": 198705000, "book_value_per_share": 32.59932008, "retained_earnings": -359616000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 600711000, "tangible_book_per_share": 4.20203977, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 50, "rank_ptbv": 88, "rank_ps": 49, "rank_pcf": 23, "rank_ev_ebitda": 31, "rank_ev_ebit": 92, "rank_earnings_yield": 50, "rank_fcf_yield": 18, "rank_dividend_yield": 100, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 72, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 70, "rank_fcf_margin": 12, "rank_piotroski": 46, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1, "value_composite": 67, "quality_composite": 34, "momentum_composite": 1, "growth_composite": 73, "yield_composite": 100, "svqf_composite": 73, "vc1_composite": 24, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 4640280000, "cost_of_revenue": 3367771000, "gross_profit": 1272509000, "ebit": 108125000, "ebitda": 1467284000, "pretax_income": 120149000, "tax_provision": 116223000, "net_income": -34086000, "net_income_to_common": -34086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1746835000, "total_current_assets": 3124007000, "total_assets": 15226596000, "short_term_debt": 118632000, "long_term_debt": 6390852000, "total_debt": 6509484000, "total_liabilities": 10497334000, "total_equity": 4660301000, "shares_outstanding": 134744000, "goodwill_and_intangibles": 4059590000 }, "cash_flow": { "operating_cash_flow": 1589885000, "capital_expenditure": 992774000, "free_cash_flow": 2582659000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197987, "ticker_id": 8864, "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108125000", "ebitda": "1467284000", "netIncome": "-34086000", "grossProfit": "1272509000", "depreciation": "None", "totalRevenue": "4640280000", "costOfRevenue": "3367771000", "interestIncome": "205849000", "incomeBeforeTax": "120149000", "interestExpense": "360250000", "operatingIncome": "108125000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "116223000", "reportedCurrency": "USD", "netInterestIncome": "-154401000", "nonInterestIncome": "None", "operatingExpenses": "1164384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "164908000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3367771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1359159000", "sellingGeneralAndAdministrative": "999476000", "netIncomeFromContinuingOperations": "3926000" }, "balance": { "goodwill": "1625013000", "inventory": "281220000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "15226596000", "longTermDebt": "6390852000", "shortTermDebt": "118632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2434577000", "reportedCurrency": "USD", "retainedEarnings": "-359616000", "totalLiabilities": "10497334000", "otherCurrentAssets": "342522000", "totalCurrentAssets": "3124007000", "currentLongTermDebt": "57753000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "753430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12102589000", "currentAccountsPayable": "288154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6939566000", "totalShareholderEquity": "4660301000", "capitalLeaseObligations": "490961000", "otherCurrentLiabilities": "597721000", "totalCurrentLiabilities": "1297099000", "otherNonCurrentLiabilities": "298190000", "totalNonCurrentLiabilities": "9200235000", "cashAndShortTermInvestments": "1746835000", "commonStockSharesOutstanding": "134744000", "intangibleAssetsExcludingGoodwill": "2434577000", "cashAndCashEquivalentsAtCarryingValue": "1746835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34086000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13050000", "operatingCashflow": "1589885000", "capitalExpenditures": "992774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-694421000", "cashflowFromInvestment": "-759046000", "stockBasedCompensation": "81070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1354465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4640280000, "cost_of_revenue": 3367771000, "gross_profit": 1272509000, "research_and_development": 164908000, "selling_general_admin": 999476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108125000, "depreciation_amortisation": 1359159000, "ebitda": 1467284000, "interest_expense": 360250000, "interest_income": null, "other_non_operating": null, "pretax_income": 120149000, "tax_provision": 116223000, "effective_tax_rate": null, "net_income": -34086000, "net_income_continuing_ops": 3926000, "net_income_to_common": -34086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1746835000, "short_term_investments": null, "net_receivables": 753430000, "inventory": 281220000, "other_current_assets": null, "total_current_assets": 3124007000, "net_ppe": null, "goodwill": 1625013000, "intangible_assets": 2434577000, "goodwill_and_intangibles": 4059590000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12102589000, "total_assets": 15226596000, "short_term_debt": 118632000, "accounts_payable": 288154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1297099000, "long_term_debt": 6390852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9200235000, "total_liabilities": 10497334000, "total_debt": 6509484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -359616000, "total_equity": 4660301000, "shares_outstanding": 134744000, "operating_cash_flow": 1589885000, "stock_based_compensation": 81070000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 992774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -759046000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -694421000, "free_cash_flow": 2582659000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108125000", "ebitda": "1467284000", "netIncome": "-34086000", "grossProfit": "1272509000", "depreciation": "None", "totalRevenue": "4640280000", "costOfRevenue": "3367771000", "interestIncome": "205849000", "incomeBeforeTax": "120149000", "interestExpense": "360250000", "operatingIncome": "108125000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "116223000", "reportedCurrency": "USD", "netInterestIncome": "-154401000", "nonInterestIncome": "None", "operatingExpenses": "1164384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "164908000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3367771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1359159000", "sellingGeneralAndAdministrative": "999476000", "netIncomeFromContinuingOperations": "3926000" }, "balance": { "goodwill": "1625013000", "inventory": "281220000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "15226596000", "longTermDebt": "6390852000", "shortTermDebt": "118632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2434577000", "reportedCurrency": "USD", "retainedEarnings": "-359616000", "totalLiabilities": "10497334000", "otherCurrentAssets": "342522000", "totalCurrentAssets": "3124007000", "currentLongTermDebt": "57753000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "753430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12102589000", "currentAccountsPayable": "288154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6939566000", "totalShareholderEquity": "4660301000", "capitalLeaseObligations": "490961000", "otherCurrentLiabilities": "597721000", "totalCurrentLiabilities": "1297099000", "otherNonCurrentLiabilities": "298190000", "totalNonCurrentLiabilities": "9200235000", "cashAndShortTermInvestments": "1746835000", "commonStockSharesOutstanding": "134744000", "intangibleAssetsExcludingGoodwill": "2434577000", "cashAndCashEquivalentsAtCarryingValue": "1746835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34086000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13050000", "operatingCashflow": "1589885000", "capitalExpenditures": "992774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-694421000", "cashflowFromInvestment": "-759046000", "stockBasedCompensation": "81070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1354465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 4519571000, "cost_of_revenue": 3029633000, "gross_profit": 1489938000, "ebit": -123350000, "ebitda": 1237457000, "pretax_income": -532066000, "tax_provision": -941000, "net_income": -574962000, "net_income_to_common": -574962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1612105000, "total_current_assets": 2887943000, "total_assets": 15448784000, "short_term_debt": 569135000, "long_term_debt": 6532284000, "total_debt": 7101419000, "total_liabilities": 10804224000, "total_equity": 4553831000, "shares_outstanding": 130210000, "goodwill_and_intangibles": 4276594000 }, "cash_flow": { "operating_cash_flow": 908187000, "capital_expenditure": 1030182000, "free_cash_flow": 1938369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197992, "ticker_id": 8864, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-123350000", "ebitda": "1237457000", "netIncome": "-574962000", "grossProfit": "1489938000", "depreciation": "None", "totalRevenue": "4519571000", "costOfRevenue": "3029633000", "interestIncome": "83920000", "incomeBeforeTax": "-532066000", "interestExpense": "421944000", "operatingIncome": "-97480000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-941000", "reportedCurrency": "USD", "netInterestIncome": "-338024000", "nonInterestIncome": "None", "operatingExpenses": "1587418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "142394000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3029633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1360807000", "sellingGeneralAndAdministrative": "992491000", "netIncomeFromContinuingOperations": "-531125000" }, "balance": { "goodwill": "1622132000", "inventory": "293943000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "15448784000", "longTermDebt": "6532284000", "shortTermDebt": "569135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2654462000", "reportedCurrency": "USD", "retainedEarnings": "-325530000", "totalLiabilities": "10804224000", "otherCurrentAssets": "272343000", "totalCurrentAssets": "2887943000", "currentLongTermDebt": "503825000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12560841000", "currentAccountsPayable": "264300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7515552000", "totalShareholderEquity": "4553831000", "capitalLeaseObligations": "479443000", "otherCurrentLiabilities": "549185000", "totalCurrentLiabilities": "1676654000", "otherNonCurrentLiabilities": "324726000", "totalNonCurrentLiabilities": "9127570000", "cashAndShortTermInvestments": "1612105000", "commonStockSharesOutstanding": "130210000", "intangibleAssetsExcludingGoodwill": "2654462000", "cashAndCashEquivalentsAtCarryingValue": "1612105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-531125000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "33223000", "operatingCashflow": "908187000", "capitalExpenditures": "1030182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-442591000", "cashflowFromInvestment": "-758355000", "stockBasedCompensation": "80385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1360807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4519571000, "cost_of_revenue": 3029633000, "gross_profit": 1489938000, "research_and_development": 142394000, "selling_general_admin": 992491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -123350000, "depreciation_amortisation": 1360807000, "ebitda": 1237457000, "interest_expense": 421944000, "interest_income": null, "other_non_operating": null, "pretax_income": -532066000, "tax_provision": -941000, "effective_tax_rate": null, "net_income": -574962000, "net_income_continuing_ops": -531125000, "net_income_to_common": -574962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1612105000, "short_term_investments": null, "net_receivables": 709552000, "inventory": 293943000, "other_current_assets": null, "total_current_assets": 2887943000, "net_ppe": null, "goodwill": 1622132000, "intangible_assets": 2654462000, "goodwill_and_intangibles": 4276594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12560841000, "total_assets": 15448784000, "short_term_debt": 569135000, "accounts_payable": 264300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1676654000, "long_term_debt": 6532284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9127570000, "total_liabilities": 10804224000, "total_debt": 7101419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -325530000, "total_equity": 4553831000, "shares_outstanding": 130210000, "operating_cash_flow": 908187000, "stock_based_compensation": 80385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1030182000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -758355000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -442591000, "free_cash_flow": 1938369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-123350000", "ebitda": "1237457000", "netIncome": "-574962000", "grossProfit": "1489938000", "depreciation": "None", "totalRevenue": "4519571000", "costOfRevenue": "3029633000", "interestIncome": "83920000", "incomeBeforeTax": "-532066000", "interestExpense": "421944000", "operatingIncome": "-97480000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-941000", "reportedCurrency": "USD", "netInterestIncome": "-338024000", "nonInterestIncome": "None", "operatingExpenses": "1587418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "142394000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3029633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1360807000", "sellingGeneralAndAdministrative": "992491000", "netIncomeFromContinuingOperations": "-531125000" }, "balance": { "goodwill": "1622132000", "inventory": "293943000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "15448784000", "longTermDebt": "6532284000", "shortTermDebt": "569135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2654462000", "reportedCurrency": "USD", "retainedEarnings": "-325530000", "totalLiabilities": "10804224000", "otherCurrentAssets": "272343000", "totalCurrentAssets": "2887943000", "currentLongTermDebt": "503825000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12560841000", "currentAccountsPayable": "264300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7515552000", "totalShareholderEquity": "4553831000", "capitalLeaseObligations": "479443000", "otherCurrentLiabilities": "549185000", "totalCurrentLiabilities": "1676654000", "otherNonCurrentLiabilities": "324726000", "totalNonCurrentLiabilities": "9127570000", "cashAndShortTermInvestments": "1612105000", "commonStockSharesOutstanding": "130210000", "intangibleAssetsExcludingGoodwill": "2654462000", "cashAndCashEquivalentsAtCarryingValue": "1612105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-531125000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "33223000", "operatingCashflow": "908187000", "capitalExpenditures": "1030182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-442591000", "cashflowFromInvestment": "-758355000", "stockBasedCompensation": "80385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1360807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 4283758000, "cost_of_revenue": 2902096000, "gross_profit": 1381662000, "ebit": -793548000, "ebitda": 363976000, "pretax_income": -1186971000, "tax_provision": -139474000, "net_income": -1068904000, "net_income_to_common": -1068904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1901033000, "total_current_assets": 3478904000, "total_assets": 16329364000, "short_term_debt": 129615000, "long_term_debt": 7129235000, "total_debt": 7258850000, "total_liabilities": 11256860000, "total_equity": 5025430000, "shares_outstanding": 117189000, "goodwill_and_intangibles": 4519362000 }, "cash_flow": { "operating_cash_flow": 688196000, "capital_expenditure": 1539385000, "free_cash_flow": 2227581000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197997, "ticker_id": 8864, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-793548000", "ebitda": "363976000", "netIncome": "-1068904000", "grossProfit": "1381662000", "depreciation": "None", "totalRevenue": "4283758000", "costOfRevenue": "2902096000", "interestIncome": "96258000", "incomeBeforeTax": "-1186971000", "interestExpense": "400398000", "operatingIncome": "-889806000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-139474000", "reportedCurrency": "USD", "netInterestIncome": "-304140000", "nonInterestIncome": "None", "operatingExpenses": "2271468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "150653000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2902096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1157524000", "sellingGeneralAndAdministrative": "1718550000", "netIncomeFromContinuingOperations": "-1047497000" }, "balance": { "goodwill": "1621763000", "inventory": "317878000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "16329364000", "longTermDebt": "7129235000", "shortTermDebt": "129615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2897599000", "reportedCurrency": "USD", "retainedEarnings": "249432000", "totalLiabilities": "11256860000", "otherCurrentAssets": "320283000", "totalCurrentAssets": "3478904000", "currentLongTermDebt": "58054000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "939710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12850460000", "currentAccountsPayable": "287206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7638494000", "totalShareholderEquity": "5025430000", "capitalLeaseObligations": "451205000", "otherCurrentLiabilities": "570258000", "totalCurrentLiabilities": "1295881000", "otherNonCurrentLiabilities": "327428000", "totalNonCurrentLiabilities": "9960979000", "cashAndShortTermInvestments": "1901033000", "commonStockSharesOutstanding": "117189000", "intangibleAssetsExcludingGoodwill": "2897599000", "cashAndCashEquivalentsAtCarryingValue": "1901033000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1057919000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-13387000", "operatingCashflow": "688196000", "capitalExpenditures": "1539385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1124356000", "cashflowFromInvestment": "-1291180000", "stockBasedCompensation": "83631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1157524000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4283758000, "cost_of_revenue": 2902096000, "gross_profit": 1381662000, "research_and_development": 150653000, "selling_general_admin": 1718550000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -793548000, "depreciation_amortisation": 1157524000, "ebitda": 363976000, "interest_expense": 400398000, "interest_income": null, "other_non_operating": null, "pretax_income": -1186971000, "tax_provision": -139474000, "effective_tax_rate": null, "net_income": -1068904000, "net_income_continuing_ops": -1047497000, "net_income_to_common": -1068904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1901033000, "short_term_investments": null, "net_receivables": 939710000, "inventory": 317878000, "other_current_assets": null, "total_current_assets": 3478904000, "net_ppe": null, "goodwill": 1621763000, "intangible_assets": 2897599000, "goodwill_and_intangibles": 4519362000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12850460000, "total_assets": 16329364000, "short_term_debt": 129615000, "accounts_payable": 287206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1295881000, "long_term_debt": 7129235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9960979000, "total_liabilities": 11256860000, "total_debt": 7258850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 249432000, "total_equity": 5025430000, "shares_outstanding": 117189000, "operating_cash_flow": 688196000, "stock_based_compensation": 83631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1539385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1291180000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1124356000, "free_cash_flow": 2227581000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-793548000", "ebitda": "363976000", "netIncome": "-1068904000", "grossProfit": "1381662000", "depreciation": "None", "totalRevenue": "4283758000", "costOfRevenue": "2902096000", "interestIncome": "96258000", "incomeBeforeTax": "-1186971000", "interestExpense": "400398000", "operatingIncome": "-889806000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-139474000", "reportedCurrency": "USD", "netInterestIncome": "-304140000", "nonInterestIncome": "None", "operatingExpenses": "2271468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "150653000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2902096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1157524000", "sellingGeneralAndAdministrative": "1718550000", "netIncomeFromContinuingOperations": "-1047497000" }, "balance": { "goodwill": "1621763000", "inventory": "317878000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "16329364000", "longTermDebt": "7129235000", "shortTermDebt": "129615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2897599000", "reportedCurrency": "USD", "retainedEarnings": "249432000", "totalLiabilities": "11256860000", "otherCurrentAssets": "320283000", "totalCurrentAssets": "3478904000", "currentLongTermDebt": "58054000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "939710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12850460000", "currentAccountsPayable": "287206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7638494000", "totalShareholderEquity": "5025430000", "capitalLeaseObligations": "451205000", "otherCurrentLiabilities": "570258000", "totalCurrentLiabilities": "1295881000", "otherNonCurrentLiabilities": "327428000", "totalNonCurrentLiabilities": "9960979000", "cashAndShortTermInvestments": "1901033000", "commonStockSharesOutstanding": "117189000", "intangibleAssetsExcludingGoodwill": "2897599000", "cashAndCashEquivalentsAtCarryingValue": "1901033000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1057919000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-13387000", "operatingCashflow": "688196000", "capitalExpenditures": "1539385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1124356000", "cashflowFromInvestment": "-1291180000", "stockBasedCompensation": "83631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1157524000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 2556158000, "cost_of_revenue": 1834754000, "gross_profit": 721404000, "ebit": -96456000, "ebitda": 397115000, "pretax_income": -162221000, "tax_provision": 49418000, "net_income": -577085000, "net_income_to_common": -577085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348854000, "total_current_assets": 2244512000, "total_assets": 7730337000, "short_term_debt": 88578000, "long_term_debt": 1689186000, "total_debt": 1777764000, "total_liabilities": 3869768000, "total_equity": 3824310000, "shares_outstanding": 75915000, "goodwill_and_intangibles": 655834000 }, "cash_flow": { "operating_cash_flow": 367861000, "capital_expenditure": 1164317000, "free_cash_flow": 1532178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198002, "ticker_id": 8864, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-96456000", "ebitda": "397115000", "netIncome": "-577085000", "grossProfit": "721404000", "depreciation": "None", "totalRevenue": "2556158000", "costOfRevenue": "1834754000", "interestIncome": "19512000", "incomeBeforeTax": "-162221000", "interestExpense": "26809000", "operatingIncome": "-155956000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "49418000", "reportedCurrency": "USD", "netInterestIncome": "-7297000", "nonInterestIncome": "None", "operatingExpenses": "877360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "183323000", "otherNonOperatingIncome": "20544000", "costofGoodsAndServicesSold": "1834754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "493571000", "sellingGeneralAndAdministrative": "636326000", "netIncomeFromContinuingOperations": "-211639000" }, "balance": { "goodwill": "158542000", "inventory": "268563000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "7730337000", "longTermDebt": "1689186000", "shortTermDebt": "88578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "497292000", "reportedCurrency": "USD", "retainedEarnings": "1318336000", "totalLiabilities": "3869768000", "otherCurrentAssets": "207161000", "totalCurrentAssets": "2244512000", "currentLongTermDebt": "37939000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "419934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5485825000", "currentAccountsPayable": "271548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4378283000", "shortLongTermDebtTotal": "2783085000", "totalShareholderEquity": "3824310000", "capitalLeaseObligations": "273006000", "otherCurrentLiabilities": "350501000", "totalCurrentLiabilities": "956719000", "otherNonCurrentLiabilities": "1223863000", "totalNonCurrentLiabilities": "2913049000", "cashAndShortTermInvestments": "1348854000", "commonStockSharesOutstanding": "75915000", "intangibleAssetsExcludingGoodwill": "497292000", "cashAndCashEquivalentsAtCarryingValue": "1348854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1090748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-73135000", "operatingCashflow": "367861000", "capitalExpenditures": "1164317000", "changeInReceivables": "-128149000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66128000", "cashflowFromInvestment": "768037000", "stockBasedCompensation": "84459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1069770000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46493000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "500377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2556158000, "cost_of_revenue": 1834754000, "gross_profit": 721404000, "research_and_development": 183323000, "selling_general_admin": 636326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -96456000, "depreciation_amortisation": 493571000, "ebitda": 397115000, "interest_expense": 26809000, "interest_income": null, "other_non_operating": null, "pretax_income": -162221000, "tax_provision": 49418000, "effective_tax_rate": null, "net_income": -577085000, "net_income_continuing_ops": -211639000, "net_income_to_common": -577085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1348854000, "short_term_investments": null, "net_receivables": 419934000, "inventory": 268563000, "other_current_assets": null, "total_current_assets": 2244512000, "net_ppe": null, "goodwill": 158542000, "intangible_assets": 497292000, "goodwill_and_intangibles": 655834000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5485825000, "total_assets": 7730337000, "short_term_debt": 88578000, "accounts_payable": 271548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 956719000, "long_term_debt": 1689186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2913049000, "total_liabilities": 3869768000, "total_debt": 1777764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1318336000, "total_equity": 3824310000, "shares_outstanding": 75915000, "operating_cash_flow": 367861000, "stock_based_compensation": 84459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1164317000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 768037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66128000, "free_cash_flow": 1532178000, "net_change_in_cash": 1069770000 }, "raw_data": { "income": { "ebit": "-96456000", "ebitda": "397115000", "netIncome": "-577085000", "grossProfit": "721404000", "depreciation": "None", "totalRevenue": "2556158000", "costOfRevenue": "1834754000", "interestIncome": "19512000", "incomeBeforeTax": "-162221000", "interestExpense": "26809000", "operatingIncome": "-155956000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "49418000", "reportedCurrency": "USD", "netInterestIncome": "-7297000", "nonInterestIncome": "None", "operatingExpenses": "877360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "183323000", "otherNonOperatingIncome": "20544000", "costofGoodsAndServicesSold": "1834754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "493571000", "sellingGeneralAndAdministrative": "636326000", "netIncomeFromContinuingOperations": "-211639000" }, "balance": { "goodwill": "158542000", "inventory": "268563000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "7730337000", "longTermDebt": "1689186000", "shortTermDebt": "88578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "497292000", "reportedCurrency": "USD", "retainedEarnings": "1318336000", "totalLiabilities": "3869768000", "otherCurrentAssets": "207161000", "totalCurrentAssets": "2244512000", "currentLongTermDebt": "37939000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "419934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5485825000", "currentAccountsPayable": "271548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4378283000", "shortLongTermDebtTotal": "2783085000", "totalShareholderEquity": "3824310000", "capitalLeaseObligations": "273006000", "otherCurrentLiabilities": "350501000", "totalCurrentLiabilities": "956719000", "otherNonCurrentLiabilities": "1223863000", "totalNonCurrentLiabilities": "2913049000", "cashAndShortTermInvestments": "1348854000", "commonStockSharesOutstanding": "75915000", "intangibleAssetsExcludingGoodwill": "497292000", "cashAndCashEquivalentsAtCarryingValue": "1348854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1090748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-73135000", "operatingCashflow": "367861000", "capitalExpenditures": "1164317000", "changeInReceivables": "-128149000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66128000", "cashflowFromInvestment": "768037000", "stockBasedCompensation": "84459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1069770000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46493000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "500377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 2417179000, "cost_of_revenue": 1711275000, "gross_profit": 705904000, "ebit": -79641000, "ebitda": 403700000, "pretax_income": -138191000, "tax_provision": -36517000, "net_income": -15534000, "net_income_to_common": -15534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310459000, "total_current_assets": 1159472000, "total_assets": 6389346000, "short_term_debt": 84899000, "long_term_debt": 2451216000, "total_debt": 2536115000, "total_liabilities": 3706752000, "total_equity": 2633866000, "shares_outstanding": 73397000, "goodwill_and_intangibles": 684112000 }, "cash_flow": { "operating_cash_flow": 505641000, "capital_expenditure": 990310000, "free_cash_flow": 1495951000, "dividends_paid": 20549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198007, "ticker_id": 8864, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79641000", "ebitda": "403700000", "netIncome": "-15534000", "grossProfit": "705904000", "depreciation": "None", "totalRevenue": "2417179000", "costOfRevenue": "1711275000", "interestIncome": "504000", "incomeBeforeTax": "-138191000", "interestExpense": "29391000", "operatingIncome": "-113141000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-36517000", "reportedCurrency": "USD", "netInterestIncome": "-28887000", "nonInterestIncome": "None", "operatingExpenses": "819045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "205974000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1711275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483341000", "sellingGeneralAndAdministrative": "584242000", "netIncomeFromContinuingOperations": "-2483000" }, "balance": { "goodwill": "168710000", "inventory": "197864000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "6389346000", "longTermDebt": "2451216000", "shortTermDebt": "84899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "515402000", "reportedCurrency": "USD", "retainedEarnings": "233530000", "totalLiabilities": "3706752000", "otherCurrentAssets": "338977000", "totalCurrentAssets": "1159472000", "currentLongTermDebt": "34911000", "longTermInvestments": "840000", "shortTermInvestments": "None", "currentNetReceivables": "312172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5229874000", "currentAccountsPayable": "200673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4098088000", "shortLongTermDebtTotal": "2852293000", "totalShareholderEquity": "2633866000", "capitalLeaseObligations": "379786000", "otherCurrentLiabilities": "345354000", "totalCurrentLiabilities": "770421000", "otherNonCurrentLiabilities": "44756000", "totalNonCurrentLiabilities": "2936331000", "cashAndShortTermInvestments": "310459000", "commonStockSharesOutstanding": "73397000", "intangibleAssetsExcludingGoodwill": "515402000", "cashAndCashEquivalentsAtCarryingValue": "310459000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2483000", "profitLoss": "None", "dividendPayout": "20549000", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-2300000", "operatingCashflow": "505641000", "capitalExpenditures": "990310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "643630000", "cashflowFromInvestment": "-1129843000", "stockBasedCompensation": "86808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "495447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2417179000, "cost_of_revenue": 1711275000, "gross_profit": 705904000, "research_and_development": 205974000, "selling_general_admin": 584242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79641000, "depreciation_amortisation": 483341000, "ebitda": 403700000, "interest_expense": 29391000, "interest_income": null, "other_non_operating": null, "pretax_income": -138191000, "tax_provision": -36517000, "effective_tax_rate": null, "net_income": -15534000, "net_income_continuing_ops": -2483000, "net_income_to_common": -15534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310459000, "short_term_investments": null, "net_receivables": 312172000, "inventory": 197864000, "other_current_assets": null, "total_current_assets": 1159472000, "net_ppe": null, "goodwill": 168710000, "intangible_assets": 515402000, "goodwill_and_intangibles": 684112000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5229874000, "total_assets": 6389346000, "short_term_debt": 84899000, "accounts_payable": 200673000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 770421000, "long_term_debt": 2451216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2936331000, "total_liabilities": 3706752000, "total_debt": 2536115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 233530000, "total_equity": 2633866000, "shares_outstanding": 73397000, "operating_cash_flow": 505641000, "stock_based_compensation": 86808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 990310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1129843000, "dividends_paid": 20549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 643630000, "free_cash_flow": 1495951000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79641000", "ebitda": "403700000", "netIncome": "-15534000", "grossProfit": "705904000", "depreciation": "None", "totalRevenue": "2417179000", "costOfRevenue": "1711275000", "interestIncome": "504000", "incomeBeforeTax": "-138191000", "interestExpense": "29391000", "operatingIncome": "-113141000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-36517000", "reportedCurrency": "USD", "netInterestIncome": "-28887000", "nonInterestIncome": "None", "operatingExpenses": "819045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "205974000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1711275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483341000", "sellingGeneralAndAdministrative": "584242000", "netIncomeFromContinuingOperations": "-2483000" }, "balance": { "goodwill": "168710000", "inventory": "197864000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "6389346000", "longTermDebt": "2451216000", "shortTermDebt": "84899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "515402000", "reportedCurrency": "USD", "retainedEarnings": "233530000", "totalLiabilities": "3706752000", "otherCurrentAssets": "338977000", "totalCurrentAssets": "1159472000", "currentLongTermDebt": "34911000", "longTermInvestments": "840000", "shortTermInvestments": "None", "currentNetReceivables": "312172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5229874000", "currentAccountsPayable": "200673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4098088000", "shortLongTermDebtTotal": "2852293000", "totalShareholderEquity": "2633866000", "capitalLeaseObligations": "379786000", "otherCurrentLiabilities": "345354000", "totalCurrentLiabilities": "770421000", "otherNonCurrentLiabilities": "44756000", "totalNonCurrentLiabilities": "2936331000", "cashAndShortTermInvestments": "310459000", "commonStockSharesOutstanding": "73397000", "intangibleAssetsExcludingGoodwill": "515402000", "cashAndCashEquivalentsAtCarryingValue": "310459000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2483000", "profitLoss": "None", "dividendPayout": "20549000", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-2300000", "operatingCashflow": "505641000", "capitalExpenditures": "990310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "643630000", "cashflowFromInvestment": "-1129843000", "stockBasedCompensation": "86808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "495447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1920878000, "cost_of_revenue": 1355689000, "gross_profit": 565189000, "ebit": -45953000, "ebitda": 294949000, "pretax_income": -77644000, "tax_provision": -11194000, "net_income": 3691000, "net_income_to_common": 3691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 295949000, "total_current_assets": 991233000, "total_assets": 5349467000, "short_term_debt": 79368000, "long_term_debt": 1683264000, "total_debt": 1762632000, "total_liabilities": 2962233000, "total_equity": 2351469000, "shares_outstanding": 67019999, "goodwill_and_intangibles": 421857000 }, "cash_flow": { "operating_cash_flow": 727215000, "capital_expenditure": 885271000, "free_cash_flow": 1612486000, "dividends_paid": 419101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198012, "ticker_id": 8864, "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45953000", "ebitda": "294949000", "netIncome": "3691000", "grossProfit": "565189000", "depreciation": "None", "totalRevenue": "1920878000", "costOfRevenue": "1355689000", "interestIncome": "440000", "incomeBeforeTax": "-77644000", "interestExpense": "32687000", "operatingIncome": "-45953000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "-11194000", "reportedCurrency": "USD", "netInterestIncome": "-32247000", "nonInterestIncome": "None", "operatingExpenses": "611142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "164701000", "otherNonOperatingIncome": "996000", "costofGoodsAndServicesSold": "1355689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340902000", "sellingGeneralAndAdministrative": "485159000", "netIncomeFromContinuingOperations": "3135000" }, "balance": { "goodwill": "122300000", "inventory": "336672000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "5349467000", "longTermDebt": "1683264000", "shortTermDebt": "79368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "299557000", "reportedCurrency": "USD", "retainedEarnings": "249064000", "totalLiabilities": "2962233000", "otherCurrentAssets": "119960000", "totalCurrentAssets": "991233000", "currentLongTermDebt": "30472000", "longTermInvestments": "176938000", "shortTermInvestments": "None", "currentNetReceivables": "238652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4358234000", "currentAccountsPayable": "145134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3050483000", "shortLongTermDebtTotal": "2195814000", "totalShareholderEquity": "2351469000", "capitalLeaseObligations": "313762000", "otherCurrentLiabilities": "267341000", "totalCurrentLiabilities": "708437000", "otherNonCurrentLiabilities": "570532000", "totalNonCurrentLiabilities": "2253796000", "cashAndShortTermInvestments": "295949000", "commonStockSharesOutstanding": "67019999", "intangibleAssetsExcludingGoodwill": "299557000", "cashAndCashEquivalentsAtCarryingValue": "295949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17101000", "profitLoss": "None", "dividendPayout": "419101000", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "USD", "changeInInventory": "-42460000", "operatingCashflow": "727215000", "capitalExpenditures": "885271000", "changeInReceivables": "84411000", "changeInExchangeRate": "5000", "cashflowFromFinancing": "149691000", "cashflowFromInvestment": "-885271000", "stockBasedCompensation": "84879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "419101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8360000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1920878000, "cost_of_revenue": 1355689000, "gross_profit": 565189000, "research_and_development": 164701000, "selling_general_admin": 485159000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45953000, "depreciation_amortisation": 340902000, "ebitda": 294949000, "interest_expense": 32687000, "interest_income": null, "other_non_operating": null, "pretax_income": -77644000, "tax_provision": -11194000, "effective_tax_rate": null, "net_income": 3691000, "net_income_continuing_ops": 3135000, "net_income_to_common": 3691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 295949000, "short_term_investments": null, "net_receivables": 238652000, "inventory": 336672000, "other_current_assets": null, "total_current_assets": 991233000, "net_ppe": null, "goodwill": 122300000, "intangible_assets": 299557000, "goodwill_and_intangibles": 421857000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4358234000, "total_assets": 5349467000, "short_term_debt": 79368000, "accounts_payable": 145134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708437000, "long_term_debt": 1683264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2253796000, "total_liabilities": 2962233000, "total_debt": 1762632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 249064000, "total_equity": 2351469000, "shares_outstanding": 67019999, "operating_cash_flow": 727215000, "stock_based_compensation": 84879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 885271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -885271000, "dividends_paid": 419101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 149691000, "free_cash_flow": 1612486000, "net_change_in_cash": -8360000 }, "raw_data": { "income": { "ebit": "-45953000", "ebitda": "294949000", "netIncome": "3691000", "grossProfit": "565189000", "depreciation": "None", "totalRevenue": "1920878000", "costOfRevenue": "1355689000", "interestIncome": "440000", "incomeBeforeTax": "-77644000", "interestExpense": "32687000", "operatingIncome": "-45953000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "-11194000", "reportedCurrency": "USD", "netInterestIncome": "-32247000", "nonInterestIncome": "None", "operatingExpenses": "611142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "164701000", "otherNonOperatingIncome": "996000", "costofGoodsAndServicesSold": "1355689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340902000", "sellingGeneralAndAdministrative": "485159000", "netIncomeFromContinuingOperations": "3135000" }, "balance": { "goodwill": "122300000", "inventory": "336672000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "5349467000", "longTermDebt": "1683264000", "shortTermDebt": "79368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "299557000", "reportedCurrency": "USD", "retainedEarnings": "249064000", "totalLiabilities": "2962233000", "otherCurrentAssets": "119960000", "totalCurrentAssets": "991233000", "currentLongTermDebt": "30472000", "longTermInvestments": "176938000", "shortTermInvestments": "None", "currentNetReceivables": "238652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4358234000", "currentAccountsPayable": "145134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3050483000", "shortLongTermDebtTotal": "2195814000", "totalShareholderEquity": "2351469000", "capitalLeaseObligations": "313762000", "otherCurrentLiabilities": "267341000", "totalCurrentLiabilities": "708437000", "otherNonCurrentLiabilities": "570532000", "totalNonCurrentLiabilities": "2253796000", "cashAndShortTermInvestments": "295949000", "commonStockSharesOutstanding": "67019999", "intangibleAssetsExcludingGoodwill": "299557000", "cashAndCashEquivalentsAtCarryingValue": "295949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17101000", "profitLoss": "None", "dividendPayout": "419101000", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "USD", "changeInInventory": "-42460000", "operatingCashflow": "727215000", "capitalExpenditures": "885271000", "changeInReceivables": "84411000", "changeInExchangeRate": "5000", "cashflowFromFinancing": "149691000", "cashflowFromInvestment": "-885271000", "stockBasedCompensation": "84879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "419101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8360000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 2309238000, "cost_of_revenue": 1609687000, "gross_profit": 699551000, "ebit": 38421000, "ebitda": 327599000, "pretax_income": 21728000, "tax_provision": 7915000, "net_income": -212000, "net_income_to_common": -212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304309000, "total_current_assets": 1045704000, "total_assets": 4883868000, "short_term_debt": 71934000, "long_term_debt": 1285497000, "total_debt": 1357431000, "total_liabilities": 2833726000, "total_equity": 2027787000, "shares_outstanding": 61632000, "goodwill_and_intangibles": 417512000 }, "cash_flow": { "operating_cash_flow": 436936000, "capital_expenditure": 761078000, "free_cash_flow": 1198014000, "dividends_paid": 38410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198017, "ticker_id": 8864, "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38421000", "ebitda": "327599000", "netIncome": "-212000", "grossProfit": "699551000", "depreciation": "None", "totalRevenue": "2309238000", "costOfRevenue": "1609687000", "interestIncome": "1648000", "incomeBeforeTax": "21728000", "interestExpense": "38641000", "operatingIncome": "38421000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "7915000", "reportedCurrency": "USD", "netInterestIncome": "-36993000", "nonInterestIncome": "None", "operatingExpenses": "661130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "183434000", "otherNonOperatingIncome": "6118000", "costofGoodsAndServicesSold": "1609687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289178000", "sellingGeneralAndAdministrative": "497285000", "netIncomeFromContinuingOperations": "-4682000" }, "balance": { "goodwill": "121197000", "inventory": "294416000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "4883868000", "longTermDebt": "1285497000", "shortTermDebt": "71934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "296315000", "reportedCurrency": "USD", "retainedEarnings": "245373000", "totalLiabilities": "2833726000", "otherCurrentAssets": "116281000", "totalCurrentAssets": "1045704000", "currentLongTermDebt": "29788000", "longTermInvestments": "160204000", "shortTermInvestments": "None", "currentNetReceivables": "330698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3838164000", "currentAccountsPayable": "183601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2586735000", "shortLongTermDebtTotal": "2180147000", "totalShareholderEquity": "2027787000", "capitalLeaseObligations": "328696000", "otherCurrentLiabilities": "226025000", "totalCurrentLiabilities": "604579000", "otherNonCurrentLiabilities": "943650000", "totalNonCurrentLiabilities": "2229147000", "cashAndShortTermInvestments": "304309000", "commonStockSharesOutstanding": "61632000", "intangibleAssetsExcludingGoodwill": "296315000", "cashAndCashEquivalentsAtCarryingValue": "304309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13813000", "profitLoss": "None", "dividendPayout": "38410000", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "-58997000", "operatingCashflow": "436936000", "capitalExpenditures": "761078000", "changeInReceivables": "-44807000", "changeInExchangeRate": "-712000", "cashflowFromFinancing": "365185000", "cashflowFromInvestment": "-758801000", "stockBasedCompensation": "86553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42608000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2309238000, "cost_of_revenue": 1609687000, "gross_profit": 699551000, "research_and_development": 183434000, "selling_general_admin": 497285000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38421000, "depreciation_amortisation": 289178000, "ebitda": 327599000, "interest_expense": 38641000, "interest_income": null, "other_non_operating": null, "pretax_income": 21728000, "tax_provision": 7915000, "effective_tax_rate": null, "net_income": -212000, "net_income_continuing_ops": -4682000, "net_income_to_common": -212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304309000, "short_term_investments": null, "net_receivables": 330698000, "inventory": 294416000, "other_current_assets": null, "total_current_assets": 1045704000, "net_ppe": null, "goodwill": 121197000, "intangible_assets": 296315000, "goodwill_and_intangibles": 417512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3838164000, "total_assets": 4883868000, "short_term_debt": 71934000, "accounts_payable": 183601000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 604579000, "long_term_debt": 1285497000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2229147000, "total_liabilities": 2833726000, "total_debt": 1357431000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 245373000, "total_equity": 2027787000, "shares_outstanding": 61632000, "operating_cash_flow": 436936000, "stock_based_compensation": 86553000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 761078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -758801000, "dividends_paid": 38410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 365185000, "free_cash_flow": 1198014000, "net_change_in_cash": 42608000 }, "raw_data": { "income": { "ebit": "38421000", "ebitda": "327599000", "netIncome": "-212000", "grossProfit": "699551000", "depreciation": "None", "totalRevenue": "2309238000", "costOfRevenue": "1609687000", "interestIncome": "1648000", "incomeBeforeTax": "21728000", "interestExpense": "38641000", "operatingIncome": "38421000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "7915000", "reportedCurrency": "USD", "netInterestIncome": "-36993000", "nonInterestIncome": "None", "operatingExpenses": "661130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "183434000", "otherNonOperatingIncome": "6118000", "costofGoodsAndServicesSold": "1609687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289178000", "sellingGeneralAndAdministrative": "497285000", "netIncomeFromContinuingOperations": "-4682000" }, "balance": { "goodwill": "121197000", "inventory": "294416000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "4883868000", "longTermDebt": "1285497000", "shortTermDebt": "71934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "296315000", "reportedCurrency": "USD", "retainedEarnings": "245373000", "totalLiabilities": "2833726000", "otherCurrentAssets": "116281000", "totalCurrentAssets": "1045704000", "currentLongTermDebt": "29788000", "longTermInvestments": "160204000", "shortTermInvestments": "None", "currentNetReceivables": "330698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3838164000", "currentAccountsPayable": "183601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2586735000", "shortLongTermDebtTotal": "2180147000", "totalShareholderEquity": "2027787000", "capitalLeaseObligations": "328696000", "otherCurrentLiabilities": "226025000", "totalCurrentLiabilities": "604579000", "otherNonCurrentLiabilities": "943650000", "totalNonCurrentLiabilities": "2229147000", "cashAndShortTermInvestments": "304309000", "commonStockSharesOutstanding": "61632000", "intangibleAssetsExcludingGoodwill": "296315000", "cashAndCashEquivalentsAtCarryingValue": "304309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13813000", "profitLoss": "None", "dividendPayout": "38410000", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "-58997000", "operatingCashflow": "436936000", "capitalExpenditures": "761078000", "changeInReceivables": "-44807000", "changeInExchangeRate": "-712000", "cashflowFromFinancing": "365185000", "cashflowFromInvestment": "-758801000", "stockBasedCompensation": "86553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42608000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 2068258000, "cost_of_revenue": 1537721000, "gross_profit": 530537000, "ebit": -60471000, "ebitda": 258142000, "pretax_income": -110481000, "tax_provision": -41014000, "net_income": -67623000, "net_income_to_common": -67623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261701000, "total_current_assets": 887172000, "total_assets": 3915287000, "short_term_debt": 19937000, "long_term_debt": 1282898000, "total_debt": 1302835000, "total_liabilities": 1999209000, "total_equity": 1907748000, "shares_outstanding": 60550093, "goodwill_and_intangibles": 144020000 }, "cash_flow": { "operating_cash_flow": 327551000, "capital_expenditure": 686820000, "free_cash_flow": 1014371000, "dividends_paid": 1110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198022, "ticker_id": 8864, "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60471000", "ebitda": "258142000", "netIncome": "-67623000", "grossProfit": "530537000", "depreciation": "None", "totalRevenue": "2068258000", "costOfRevenue": "1537721000", "interestIncome": "149000", "incomeBeforeTax": "-110481000", "interestExpense": "50010000", "operatingIncome": "-60620000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "-41014000", "reportedCurrency": "USD", "netInterestIncome": "-49861000", "nonInterestIncome": "None", "operatingExpenses": "591157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123044000", "otherNonOperatingIncome": "3147000", "costofGoodsAndServicesSold": "1537721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318613000", "sellingGeneralAndAdministrative": "420658000", "netIncomeFromContinuingOperations": "-70621000" }, "balance": { "goodwill": "121719000", "inventory": "234518000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "3915287000", "longTermDebt": "1282898000", "shortTermDebt": "19937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "22301000", "reportedCurrency": "USD", "retainedEarnings": "245585000", "totalLiabilities": "1999209000", "otherCurrentAssets": "90646000", "totalCurrentAssets": "887172000", "currentLongTermDebt": "19937000", "longTermInvestments": "160711000", "shortTermInvestments": "None", "currentNetReceivables": "300307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3028115000", "currentAccountsPayable": "157275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2125290000", "shortLongTermDebtTotal": "1412840000", "totalShareholderEquity": "1907748000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "182728000", "totalCurrentLiabilities": "485480000", "otherNonCurrentLiabilities": "230831000", "totalNonCurrentLiabilities": "1513729000", "cashAndShortTermInvestments": "261701000", "commonStockSharesOutstanding": "60550093", "intangibleAssetsExcludingGoodwill": "22301000", "cashAndCashEquivalentsAtCarryingValue": "261701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66469000", "profitLoss": "None", "dividendPayout": "1110000000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-36593000", "operatingCashflow": "327551000", "capitalExpenditures": "686820000", "changeInReceivables": "-46108000", "changeInExchangeRate": "-2494000", "cashflowFromFinancing": "354617000", "cashflowFromInvestment": "-489419000", "stockBasedCompensation": "79599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1110000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "190255000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2068258000, "cost_of_revenue": 1537721000, "gross_profit": 530537000, "research_and_development": 123044000, "selling_general_admin": 420658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60471000, "depreciation_amortisation": 318613000, "ebitda": 258142000, "interest_expense": 50010000, "interest_income": null, "other_non_operating": null, "pretax_income": -110481000, "tax_provision": -41014000, "effective_tax_rate": null, "net_income": -67623000, "net_income_continuing_ops": -70621000, "net_income_to_common": -67623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261701000, "short_term_investments": null, "net_receivables": 300307000, "inventory": 234518000, "other_current_assets": null, "total_current_assets": 887172000, "net_ppe": null, "goodwill": 121719000, "intangible_assets": 22301000, "goodwill_and_intangibles": 144020000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3028115000, "total_assets": 3915287000, "short_term_debt": 19937000, "accounts_payable": 157275000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 485480000, "long_term_debt": 1282898000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1513729000, "total_liabilities": 1999209000, "total_debt": 1302835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 245585000, "total_equity": 1907748000, "shares_outstanding": 60550093, "operating_cash_flow": 327551000, "stock_based_compensation": 79599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 686820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -489419000, "dividends_paid": 1110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 354617000, "free_cash_flow": 1014371000, "net_change_in_cash": 190255000 }, "raw_data": { "income": { "ebit": "-60471000", "ebitda": "258142000", "netIncome": "-67623000", "grossProfit": "530537000", "depreciation": "None", "totalRevenue": "2068258000", "costOfRevenue": "1537721000", "interestIncome": "149000", "incomeBeforeTax": "-110481000", "interestExpense": "50010000", "operatingIncome": "-60620000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "-41014000", "reportedCurrency": "USD", "netInterestIncome": "-49861000", "nonInterestIncome": "None", "operatingExpenses": "591157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123044000", "otherNonOperatingIncome": "3147000", "costofGoodsAndServicesSold": "1537721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318613000", "sellingGeneralAndAdministrative": "420658000", "netIncomeFromContinuingOperations": "-70621000" }, "balance": { "goodwill": "121719000", "inventory": "234518000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "3915287000", "longTermDebt": "1282898000", "shortTermDebt": "19937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "22301000", "reportedCurrency": "USD", "retainedEarnings": "245585000", "totalLiabilities": "1999209000", "otherCurrentAssets": "90646000", "totalCurrentAssets": "887172000", "currentLongTermDebt": "19937000", "longTermInvestments": "160711000", "shortTermInvestments": "None", "currentNetReceivables": "300307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3028115000", "currentAccountsPayable": "157275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2125290000", "shortLongTermDebtTotal": "1412840000", "totalShareholderEquity": "1907748000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "182728000", "totalCurrentLiabilities": "485480000", "otherNonCurrentLiabilities": "230831000", "totalNonCurrentLiabilities": "1513729000", "cashAndShortTermInvestments": "261701000", "commonStockSharesOutstanding": "60550093", "intangibleAssetsExcludingGoodwill": "22301000", "cashAndCashEquivalentsAtCarryingValue": "261701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66469000", "profitLoss": "None", "dividendPayout": "1110000000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-36593000", "operatingCashflow": "327551000", "capitalExpenditures": "686820000", "changeInReceivables": "-46108000", "changeInExchangeRate": "-2494000", "cashflowFromFinancing": "354617000", "cashflowFromInvestment": "-489419000", "stockBasedCompensation": "79599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1110000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "190255000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318613000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1171288000, "cost_of_revenue": 876238000, "gross_profit": 295050000, "ebit": -624000, "ebitda": 346703000, "pretax_income": 106062000, "tax_provision": 40081000, "net_income": 58824000, "net_income_to_common": 58824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1746835000, "total_current_assets": 3124007000, "total_assets": 15226596000, "short_term_debt": 118632000, "long_term_debt": 6390852000, "total_debt": 6509484000, "total_liabilities": 10497334000, "total_equity": 4660301000, "shares_outstanding": 142957000, "goodwill_and_intangibles": 4059590000 }, "cash_flow": { "operating_cash_flow": 322295000, "capital_expenditure": 298341000, "free_cash_flow": 620636000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197986, "ticker_id": 8864, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-624000", "ebitda": "346703000", "netIncome": "58824000", "grossProfit": "295050000", "depreciation": "None", "totalRevenue": "1171288000", "costOfRevenue": "876238000", "interestIncome": "13444000", "incomeBeforeTax": "106062000", "interestExpense": "78928000", "operatingIncome": "-624000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "40081000", "reportedCurrency": "USD", "netInterestIncome": "-65484000", "nonInterestIncome": "None", "operatingExpenses": "295674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41523000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "876238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347327000", "sellingGeneralAndAdministrative": "254151000", "netIncomeFromContinuingOperations": "65981000" }, "balance": { "goodwill": "1625013000", "inventory": "281220000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "15226596000", "longTermDebt": "6390852000", "shortTermDebt": "118632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2434577000", "reportedCurrency": "USD", "retainedEarnings": "-359616000", "totalLiabilities": "10497334000", "otherCurrentAssets": "342522000", "totalCurrentAssets": "3124007000", "currentLongTermDebt": "57753000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "753430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12102589000", "currentAccountsPayable": "288154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6939566000", "totalShareholderEquity": "4660301000", "capitalLeaseObligations": "490961000", "otherCurrentLiabilities": "597721000", "totalCurrentLiabilities": "1297099000", "otherNonCurrentLiabilities": "298190000", "totalNonCurrentLiabilities": "9200235000", "cashAndShortTermInvestments": "1746835000", "commonStockSharesOutstanding": "142957000", "intangibleAssetsExcludingGoodwill": "2434577000", "cashAndCashEquivalentsAtCarryingValue": "1746835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34086000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1865000", "operatingCashflow": "322295000", "capitalExpenditures": "298341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173083000", "cashflowFromInvestment": "-95383000", "stockBasedCompensation": "22142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "347327000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1171288000, "cost_of_revenue": 876238000, "gross_profit": 295050000, "research_and_development": 41523000, "selling_general_admin": 254151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -624000, "depreciation_amortisation": 347327000, "ebitda": 346703000, "interest_expense": 78928000, "interest_income": null, "other_non_operating": null, "pretax_income": 106062000, "tax_provision": 40081000, "effective_tax_rate": null, "net_income": 58824000, "net_income_continuing_ops": 65981000, "net_income_to_common": 58824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1746835000, "short_term_investments": null, "net_receivables": 753430000, "inventory": 281220000, "other_current_assets": null, "total_current_assets": 3124007000, "net_ppe": null, "goodwill": 1625013000, "intangible_assets": 2434577000, "goodwill_and_intangibles": 4059590000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12102589000, "total_assets": 15226596000, "short_term_debt": 118632000, "accounts_payable": 288154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1297099000, "long_term_debt": 6390852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9200235000, "total_liabilities": 10497334000, "total_debt": 6509484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -359616000, "total_equity": 4660301000, "shares_outstanding": 142957000, "operating_cash_flow": 322295000, "stock_based_compensation": 22142000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 298341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95383000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 173083000, "free_cash_flow": 620636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-624000", "ebitda": "346703000", "netIncome": "58824000", "grossProfit": "295050000", "depreciation": "None", "totalRevenue": "1171288000", "costOfRevenue": "876238000", "interestIncome": "13444000", "incomeBeforeTax": "106062000", "interestExpense": "78928000", "operatingIncome": "-624000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "40081000", "reportedCurrency": "USD", "netInterestIncome": "-65484000", "nonInterestIncome": "None", "operatingExpenses": "295674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41523000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "876238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347327000", "sellingGeneralAndAdministrative": "254151000", "netIncomeFromContinuingOperations": "65981000" }, "balance": { "goodwill": "1625013000", "inventory": "281220000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "15226596000", "longTermDebt": "6390852000", "shortTermDebt": "118632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2434577000", "reportedCurrency": "USD", "retainedEarnings": "-359616000", "totalLiabilities": "10497334000", "otherCurrentAssets": "342522000", "totalCurrentAssets": "3124007000", "currentLongTermDebt": "57753000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "753430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12102589000", "currentAccountsPayable": "288154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6939566000", "totalShareholderEquity": "4660301000", "capitalLeaseObligations": "490961000", "otherCurrentLiabilities": "597721000", "totalCurrentLiabilities": "1297099000", "otherNonCurrentLiabilities": "298190000", "totalNonCurrentLiabilities": "9200235000", "cashAndShortTermInvestments": "1746835000", "commonStockSharesOutstanding": "142957000", "intangibleAssetsExcludingGoodwill": "2434577000", "cashAndCashEquivalentsAtCarryingValue": "1746835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34086000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1865000", "operatingCashflow": "322295000", "capitalExpenditures": "298341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173083000", "cashflowFromInvestment": "-95383000", "stockBasedCompensation": "22142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "347327000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1157045000, "cost_of_revenue": 843106000, "gross_profit": 313939000, "ebit": 180359000, "ebitda": 520214000, "pretax_income": 96166000, "tax_provision": 58670000, "net_income": 24968000, "net_income_to_common": 24968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1346136000, "total_current_assets": 2648909000, "total_assets": 14911274000, "short_term_debt": 105772000, "long_term_debt": 6243575000, "total_debt": 6349347000, "total_liabilities": 10280531000, "total_equity": 4568940000, "shares_outstanding": 131578000, "goodwill_and_intangibles": 4113236000 }, "cash_flow": { "operating_cash_flow": 726888000, "capital_expenditure": 411712000, "free_cash_flow": 1138600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197988, "ticker_id": 8864, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180359000", "ebitda": "520214000", "netIncome": "24968000", "grossProfit": "313939000", "depreciation": "None", "totalRevenue": "1157045000", "costOfRevenue": "843106000", "interestIncome": "165590000", "incomeBeforeTax": "96166000", "interestExpense": "87478000", "operatingIncome": "26302000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58670000", "reportedCurrency": "USD", "netInterestIncome": "78112000", "nonInterestIncome": "None", "operatingExpenses": "287637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46929000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "843106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339855000", "sellingGeneralAndAdministrative": "240708000", "netIncomeFromContinuingOperations": "37496000" }, "balance": { "goodwill": "1626275000", "inventory": "286954000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "14911274000", "longTermDebt": "6243575000", "shortTermDebt": "105772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2486961000", "reportedCurrency": "USD", "retainedEarnings": "-418440000", "totalLiabilities": "10280531000", "otherCurrentAssets": "266424000", "totalCurrentAssets": "2648909000", "currentLongTermDebt": "36916000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "749395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12262365000", "currentAccountsPayable": "309182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7217315000", "totalShareholderEquity": "4568940000", "capitalLeaseObligations": "502840000", "otherCurrentLiabilities": "536547000", "totalCurrentLiabilities": "1245653000", "otherNonCurrentLiabilities": "292469000", "totalNonCurrentLiabilities": "9034878000", "cashAndShortTermInvestments": "1346136000", "commonStockSharesOutstanding": "131578000", "intangibleAssetsExcludingGoodwill": "2486961000", "cashAndCashEquivalentsAtCarryingValue": "1346136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6865000", "operatingCashflow": "726888000", "capitalExpenditures": "411712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333760000", "cashflowFromInvestment": "-274014000", "stockBasedCompensation": "24099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1157045000, "cost_of_revenue": 843106000, "gross_profit": 313939000, "research_and_development": 46929000, "selling_general_admin": 240708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180359000, "depreciation_amortisation": 339855000, "ebitda": 520214000, "interest_expense": 87478000, "interest_income": null, "other_non_operating": null, "pretax_income": 96166000, "tax_provision": 58670000, "effective_tax_rate": null, "net_income": 24968000, "net_income_continuing_ops": 37496000, "net_income_to_common": 24968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1346136000, "short_term_investments": null, "net_receivables": 749395000, "inventory": 286954000, "other_current_assets": null, "total_current_assets": 2648909000, "net_ppe": null, "goodwill": 1626275000, "intangible_assets": 2486961000, "goodwill_and_intangibles": 4113236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12262365000, "total_assets": 14911274000, "short_term_debt": 105772000, "accounts_payable": 309182000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1245653000, "long_term_debt": 6243575000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9034878000, "total_liabilities": 10280531000, "total_debt": 6349347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -418440000, "total_equity": 4568940000, "shares_outstanding": 131578000, "operating_cash_flow": 726888000, "stock_based_compensation": 24099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 411712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -274014000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -333760000, "free_cash_flow": 1138600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "180359000", "ebitda": "520214000", "netIncome": "24968000", "grossProfit": "313939000", "depreciation": "None", "totalRevenue": "1157045000", "costOfRevenue": "843106000", "interestIncome": "165590000", "incomeBeforeTax": "96166000", "interestExpense": "87478000", "operatingIncome": "26302000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58670000", "reportedCurrency": "USD", "netInterestIncome": "78112000", "nonInterestIncome": "None", "operatingExpenses": "287637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46929000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "843106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339855000", "sellingGeneralAndAdministrative": "240708000", "netIncomeFromContinuingOperations": "37496000" }, "balance": { "goodwill": "1626275000", "inventory": "286954000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "14911274000", "longTermDebt": "6243575000", "shortTermDebt": "105772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2486961000", "reportedCurrency": "USD", "retainedEarnings": "-418440000", "totalLiabilities": "10280531000", "otherCurrentAssets": "266424000", "totalCurrentAssets": "2648909000", "currentLongTermDebt": "36916000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "749395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12262365000", "currentAccountsPayable": "309182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7217315000", "totalShareholderEquity": "4568940000", "capitalLeaseObligations": "502840000", "otherCurrentLiabilities": "536547000", "totalCurrentLiabilities": "1245653000", "otherNonCurrentLiabilities": "292469000", "totalNonCurrentLiabilities": "9034878000", "cashAndShortTermInvestments": "1346136000", "commonStockSharesOutstanding": "131578000", "intangibleAssetsExcludingGoodwill": "2486961000", "cashAndCashEquivalentsAtCarryingValue": "1346136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6865000", "operatingCashflow": "726888000", "capitalExpenditures": "411712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333760000", "cashflowFromInvestment": "-274014000", "stockBasedCompensation": "24099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339855000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1140893000, "cost_of_revenue": 756001000, "gross_profit": 384892000, "ebit": 39997000, "ebitda": 364163000, "pretax_income": -40965000, "tax_provision": 10862000, "net_income": -61444000, "net_income_to_common": -61444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1230074000, "total_current_assets": 2435375000, "total_assets": 14755988000, "short_term_debt": 117094000, "long_term_debt": 6534732000, "total_debt": 6651826000, "total_liabilities": 10182953000, "total_equity": 4523760000, "shares_outstanding": 131578000, "goodwill_and_intangibles": 4161228000 }, "cash_flow": { "operating_cash_flow": 282242000, "capital_expenditure": 213699000, "free_cash_flow": 495941000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197989, "ticker_id": 8864, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39997000", "ebitda": "364163000", "netIncome": "-61444000", "grossProfit": "384892000", "depreciation": "None", "totalRevenue": "1140893000", "costOfRevenue": "756001000", "interestIncome": "12525000", "incomeBeforeTax": "-40965000", "interestExpense": "80962000", "operatingIncome": "35775000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10862000", "reportedCurrency": "USD", "netInterestIncome": "-80962000", "nonInterestIncome": "None", "operatingExpenses": "349117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42263000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "756001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324166000", "sellingGeneralAndAdministrative": "241785000", "netIncomeFromContinuingOperations": "-51827000" }, "balance": { "goodwill": "1626078000", "inventory": "278658000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "14755988000", "longTermDebt": "6534732000", "shortTermDebt": "117094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2535150000", "reportedCurrency": "USD", "retainedEarnings": "-443408000", "totalLiabilities": "10182953000", "otherCurrentAssets": "243823000", "totalCurrentAssets": "2435375000", "currentLongTermDebt": "49503000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "682820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12320613000", "currentAccountsPayable": "308714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7078340000", "totalShareholderEquity": "4523760000", "capitalLeaseObligations": "494105000", "otherCurrentLiabilities": "458152000", "totalCurrentLiabilities": "1172317000", "otherNonCurrentLiabilities": "307781000", "totalNonCurrentLiabilities": "9010636000", "cashAndShortTermInvestments": "1230074000", "commonStockSharesOutstanding": "131578000", "intangibleAssetsExcludingGoodwill": "2535150000", "cashAndCashEquivalentsAtCarryingValue": "1230074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "6880000", "operatingCashflow": "282242000", "capitalExpenditures": "213699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19925000", "cashflowFromInvestment": "-213699000", "stockBasedCompensation": "20122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1140893000, "cost_of_revenue": 756001000, "gross_profit": 384892000, "research_and_development": 42263000, "selling_general_admin": 241785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39997000, "depreciation_amortisation": 324166000, "ebitda": 364163000, "interest_expense": 80962000, "interest_income": null, "other_non_operating": null, "pretax_income": -40965000, "tax_provision": 10862000, "effective_tax_rate": null, "net_income": -61444000, "net_income_continuing_ops": -51827000, "net_income_to_common": -61444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1230074000, "short_term_investments": null, "net_receivables": 682820000, "inventory": 278658000, "other_current_assets": null, "total_current_assets": 2435375000, "net_ppe": null, "goodwill": 1626078000, "intangible_assets": 2535150000, "goodwill_and_intangibles": 4161228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12320613000, "total_assets": 14755988000, "short_term_debt": 117094000, "accounts_payable": 308714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1172317000, "long_term_debt": 6534732000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9010636000, "total_liabilities": 10182953000, "total_debt": 6651826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -443408000, "total_equity": 4523760000, "shares_outstanding": 131578000, "operating_cash_flow": 282242000, "stock_based_compensation": 20122000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -213699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19925000, "free_cash_flow": 495941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39997000", "ebitda": "364163000", "netIncome": "-61444000", "grossProfit": "384892000", "depreciation": "None", "totalRevenue": "1140893000", "costOfRevenue": "756001000", "interestIncome": "12525000", "incomeBeforeTax": "-40965000", "interestExpense": "80962000", "operatingIncome": "35775000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10862000", "reportedCurrency": "USD", "netInterestIncome": "-80962000", "nonInterestIncome": "None", "operatingExpenses": "349117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42263000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "756001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324166000", "sellingGeneralAndAdministrative": "241785000", "netIncomeFromContinuingOperations": "-51827000" }, "balance": { "goodwill": "1626078000", "inventory": "278658000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "14755988000", "longTermDebt": "6534732000", "shortTermDebt": "117094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2535150000", "reportedCurrency": "USD", "retainedEarnings": "-443408000", "totalLiabilities": "10182953000", "otherCurrentAssets": "243823000", "totalCurrentAssets": "2435375000", "currentLongTermDebt": "49503000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "682820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12320613000", "currentAccountsPayable": "308714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7078340000", "totalShareholderEquity": "4523760000", "capitalLeaseObligations": "494105000", "otherCurrentLiabilities": "458152000", "totalCurrentLiabilities": "1172317000", "otherNonCurrentLiabilities": "307781000", "totalNonCurrentLiabilities": "9010636000", "cashAndShortTermInvestments": "1230074000", "commonStockSharesOutstanding": "131578000", "intangibleAssetsExcludingGoodwill": "2535150000", "cashAndCashEquivalentsAtCarryingValue": "1230074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "6880000", "operatingCashflow": "282242000", "capitalExpenditures": "213699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19925000", "cashflowFromInvestment": "-213699000", "stockBasedCompensation": "20122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326283000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1171054000, "cost_of_revenue": 761616000, "gross_profit": 409438000, "ebit": 55510000, "ebitda": 397176000, "pretax_income": -41114000, "tax_provision": 6610000, "net_income": -56434000, "net_income_to_common": -56434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1177492000, "total_current_assets": 2455805000, "total_assets": 14895806000, "short_term_debt": 119458000, "long_term_debt": 6532615000, "total_debt": 6652073000, "total_liabilities": 10293834000, "total_equity": 4562228000, "shares_outstanding": 131578000, "goodwill_and_intangibles": 4209014000 }, "cash_flow": { "operating_cash_flow": 258460000, "capital_expenditure": 198013000, "free_cash_flow": 456473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197990, "ticker_id": 8864, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55510000", "ebitda": "397176000", "netIncome": "-56434000", "grossProfit": "409438000", "depreciation": "None", "totalRevenue": "1171054000", "costOfRevenue": "761616000", "interestIncome": "14290000", "incomeBeforeTax": "-41114000", "interestExpense": "100357000", "operatingIncome": "46672000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6610000", "reportedCurrency": "USD", "netInterestIncome": "-86067000", "nonInterestIncome": "None", "operatingExpenses": "362766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34193000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "761616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341666000", "sellingGeneralAndAdministrative": "262832000", "netIncomeFromContinuingOperations": "-47724000" }, "balance": { "goodwill": "1626221000", "inventory": "284216000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "14895806000", "longTermDebt": "6532615000", "shortTermDebt": "119458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2582793000", "reportedCurrency": "USD", "retainedEarnings": "-381964000", "totalLiabilities": "10293834000", "otherCurrentAssets": "307912000", "totalCurrentAssets": "2455805000", "currentLongTermDebt": "52161000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "686185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12440001000", "currentAccountsPayable": "241866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7085501000", "totalShareholderEquity": "4562228000", "capitalLeaseObligations": "500725000", "otherCurrentLiabilities": "501143000", "totalCurrentLiabilities": "1161343000", "otherNonCurrentLiabilities": "318459000", "totalNonCurrentLiabilities": "9132491000", "cashAndShortTermInvestments": "1177492000", "commonStockSharesOutstanding": "131578000", "intangibleAssetsExcludingGoodwill": "2582793000", "cashAndCashEquivalentsAtCarryingValue": "1177492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47724000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11170000", "operatingCashflow": "258460000", "capitalExpenditures": "198013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513819000", "cashflowFromInvestment": "-175950000", "stockBasedCompensation": "14707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1171054000, "cost_of_revenue": 761616000, "gross_profit": 409438000, "research_and_development": 34193000, "selling_general_admin": 262832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55510000, "depreciation_amortisation": 341666000, "ebitda": 397176000, "interest_expense": 100357000, "interest_income": null, "other_non_operating": null, "pretax_income": -41114000, "tax_provision": 6610000, "effective_tax_rate": null, "net_income": -56434000, "net_income_continuing_ops": -47724000, "net_income_to_common": -56434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1177492000, "short_term_investments": null, "net_receivables": 686185000, "inventory": 284216000, "other_current_assets": null, "total_current_assets": 2455805000, "net_ppe": null, "goodwill": 1626221000, "intangible_assets": 2582793000, "goodwill_and_intangibles": 4209014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12440001000, "total_assets": 14895806000, "short_term_debt": 119458000, "accounts_payable": 241866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1161343000, "long_term_debt": 6532615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9132491000, "total_liabilities": 10293834000, "total_debt": 6652073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -381964000, "total_equity": 4562228000, "shares_outstanding": 131578000, "operating_cash_flow": 258460000, "stock_based_compensation": 14707000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -513819000, "free_cash_flow": 456473000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55510000", "ebitda": "397176000", "netIncome": "-56434000", "grossProfit": "409438000", "depreciation": "None", "totalRevenue": "1171054000", "costOfRevenue": "761616000", "interestIncome": "14290000", "incomeBeforeTax": "-41114000", "interestExpense": "100357000", "operatingIncome": "46672000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6610000", "reportedCurrency": "USD", "netInterestIncome": "-86067000", "nonInterestIncome": "None", "operatingExpenses": "362766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34193000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "761616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341666000", "sellingGeneralAndAdministrative": "262832000", "netIncomeFromContinuingOperations": "-47724000" }, "balance": { "goodwill": "1626221000", "inventory": "284216000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "14895806000", "longTermDebt": "6532615000", "shortTermDebt": "119458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2582793000", "reportedCurrency": "USD", "retainedEarnings": "-381964000", "totalLiabilities": "10293834000", "otherCurrentAssets": "307912000", "totalCurrentAssets": "2455805000", "currentLongTermDebt": "52161000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "686185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12440001000", "currentAccountsPayable": "241866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7085501000", "totalShareholderEquity": "4562228000", "capitalLeaseObligations": "500725000", "otherCurrentLiabilities": "501143000", "totalCurrentLiabilities": "1161343000", "otherNonCurrentLiabilities": "318459000", "totalNonCurrentLiabilities": "9132491000", "cashAndShortTermInvestments": "1177492000", "commonStockSharesOutstanding": "131578000", "intangibleAssetsExcludingGoodwill": "2582793000", "cashAndCashEquivalentsAtCarryingValue": "1177492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47724000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11170000", "operatingCashflow": "258460000", "capitalExpenditures": "198013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513819000", "cashflowFromInvestment": "-175950000", "stockBasedCompensation": "14707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341666000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1147082000, "cost_of_revenue": 781783000, "gross_profit": 365299000, "ebit": 15615000, "ebitda": 341197000, "pretax_income": -236977000, "tax_provision": 3758000, "net_income": -246053000, "net_income_to_common": -246053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1612105000, "total_current_assets": 2887943000, "total_assets": 15448784000, "short_term_debt": 569135000, "long_term_debt": 6532284000, "total_debt": 7101419000, "total_liabilities": 10804224000, "total_equity": 4553831000, "shares_outstanding": 123026500, "goodwill_and_intangibles": 4276594000 }, "cash_flow": { "operating_cash_flow": 298443000, "capital_expenditure": 247723000, "free_cash_flow": 546166000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197991, "ticker_id": 8864, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15615000", "ebitda": "341197000", "netIncome": "-246053000", "grossProfit": "365299000", "depreciation": "None", "totalRevenue": "1147082000", "costOfRevenue": "781783000", "interestIncome": "19524000", "incomeBeforeTax": "-236977000", "interestExpense": "106352000", "operatingIncome": "-153785000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3758000", "reportedCurrency": "USD", "netInterestIncome": "-86828000", "nonInterestIncome": "None", "operatingExpenses": "519084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45340000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "781783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325582000", "sellingGeneralAndAdministrative": "230897000", "netIncomeFromContinuingOperations": "-240735000" }, "balance": { "goodwill": "1622132000", "inventory": "293943000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "15448784000", "longTermDebt": "6532284000", "shortTermDebt": "569135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2654462000", "reportedCurrency": "USD", "retainedEarnings": "-325530000", "totalLiabilities": "10804224000", "otherCurrentAssets": "95649000", "totalCurrentAssets": "2887943000", "currentLongTermDebt": "503825000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "539522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12560841000", "currentAccountsPayable": "264300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7515552000", "totalShareholderEquity": "4553831000", "capitalLeaseObligations": "479443000", "otherCurrentLiabilities": "264795000", "totalCurrentLiabilities": "1676654000", "otherNonCurrentLiabilities": "324726000", "totalNonCurrentLiabilities": "9127570000", "cashAndShortTermInvestments": "1612105000", "commonStockSharesOutstanding": "123026500", "intangibleAssetsExcludingGoodwill": "2654462000", "cashAndCashEquivalentsAtCarryingValue": "1612105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-240735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "35568000", "operatingCashflow": "298443000", "capitalExpenditures": "247723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6703000", "cashflowFromInvestment": "-233473000", "stockBasedCompensation": "16917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1147082000, "cost_of_revenue": 781783000, "gross_profit": 365299000, "research_and_development": 45340000, "selling_general_admin": 230897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15615000, "depreciation_amortisation": 325582000, "ebitda": 341197000, "interest_expense": 106352000, "interest_income": null, "other_non_operating": null, "pretax_income": -236977000, "tax_provision": 3758000, "effective_tax_rate": null, "net_income": -246053000, "net_income_continuing_ops": -240735000, "net_income_to_common": -246053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1612105000, "short_term_investments": null, "net_receivables": 539522000, "inventory": 293943000, "other_current_assets": null, "total_current_assets": 2887943000, "net_ppe": null, "goodwill": 1622132000, "intangible_assets": 2654462000, "goodwill_and_intangibles": 4276594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12560841000, "total_assets": 15448784000, "short_term_debt": 569135000, "accounts_payable": 264300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1676654000, "long_term_debt": 6532284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9127570000, "total_liabilities": 10804224000, "total_debt": 7101419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -325530000, "total_equity": 4553831000, "shares_outstanding": 123026500, "operating_cash_flow": 298443000, "stock_based_compensation": 16917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 247723000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6703000, "free_cash_flow": 546166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15615000", "ebitda": "341197000", "netIncome": "-246053000", "grossProfit": "365299000", "depreciation": "None", "totalRevenue": "1147082000", "costOfRevenue": "781783000", "interestIncome": "19524000", "incomeBeforeTax": "-236977000", "interestExpense": "106352000", "operatingIncome": "-153785000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3758000", "reportedCurrency": "USD", "netInterestIncome": "-86828000", "nonInterestIncome": "None", "operatingExpenses": "519084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45340000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "781783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325582000", "sellingGeneralAndAdministrative": "230897000", "netIncomeFromContinuingOperations": "-240735000" }, "balance": { "goodwill": "1622132000", "inventory": "293943000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "15448784000", "longTermDebt": "6532284000", "shortTermDebt": "569135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2654462000", "reportedCurrency": "USD", "retainedEarnings": "-325530000", "totalLiabilities": "10804224000", "otherCurrentAssets": "95649000", "totalCurrentAssets": "2887943000", "currentLongTermDebt": "503825000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "539522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12560841000", "currentAccountsPayable": "264300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7515552000", "totalShareholderEquity": "4553831000", "capitalLeaseObligations": "479443000", "otherCurrentLiabilities": "264795000", "totalCurrentLiabilities": "1676654000", "otherNonCurrentLiabilities": "324726000", "totalNonCurrentLiabilities": "9127570000", "cashAndShortTermInvestments": "1612105000", "commonStockSharesOutstanding": "123026500", "intangibleAssetsExcludingGoodwill": "2654462000", "cashAndCashEquivalentsAtCarryingValue": "1612105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-240735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "35568000", "operatingCashflow": "298443000", "capitalExpenditures": "247723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6703000", "cashflowFromInvestment": "-233473000", "stockBasedCompensation": "16917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337182000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1123767000, "cost_of_revenue": 761947000, "gross_profit": 361820000, "ebit": -67634000, "ebitda": 270121000, "pretax_income": -158705000, "tax_provision": -11798000, "net_income": -158413000, "net_income_to_common": -158413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1556489000, "total_current_assets": 2841600000, "total_assets": 15600351000, "short_term_debt": 568022000, "long_term_debt": 6535803000, "total_debt": 7103825000, "total_liabilities": 10754222000, "total_equity": 4760621000, "shares_outstanding": 128941000, "goodwill_and_intangibles": 4331233000 }, "cash_flow": { "operating_cash_flow": 219459000, "capital_expenditure": 252632000, "free_cash_flow": 472091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197993, "ticker_id": 8864, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67634000", "ebitda": "270121000", "netIncome": "-158413000", "grossProfit": "361820000", "depreciation": "None", "totalRevenue": "1123767000", "costOfRevenue": "761947000", "interestIncome": "17708000", "incomeBeforeTax": "-158705000", "interestExpense": "94476000", "operatingIncome": "21248000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11798000", "reportedCurrency": "USD", "netInterestIncome": "-76768000", "nonInterestIncome": "None", "operatingExpenses": "340572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36701000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "761947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337755000", "sellingGeneralAndAdministrative": "238024000", "netIncomeFromContinuingOperations": "-146907000" }, "balance": { "goodwill": "1620267000", "inventory": "320137000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "15600351000", "longTermDebt": "6535803000", "shortTermDebt": "568022000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2710966000", "reportedCurrency": "USD", "retainedEarnings": "-79477000", "totalLiabilities": "10754222000", "otherCurrentAssets": "294512000", "totalCurrentAssets": "2841600000", "currentLongTermDebt": "506922000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "670462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12758751000", "currentAccountsPayable": "218585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7515609000", "totalShareholderEquity": "4760621000", "capitalLeaseObligations": "472884000", "otherCurrentLiabilities": "793800000", "totalCurrentLiabilities": "1580407000", "otherNonCurrentLiabilities": "314600000", "totalNonCurrentLiabilities": "9173815000", "cashAndShortTermInvestments": "1556489000", "commonStockSharesOutstanding": "128941000", "intangibleAssetsExcludingGoodwill": "2710966000", "cashAndCashEquivalentsAtCarryingValue": "1556489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146907000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6343000", "operatingCashflow": "219459000", "capitalExpenditures": "252632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2004894000", "cashflowFromInvestment": "-192555000", "stockBasedCompensation": "21503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1123767000, "cost_of_revenue": 761947000, "gross_profit": 361820000, "research_and_development": 36701000, "selling_general_admin": 238024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67634000, "depreciation_amortisation": 337755000, "ebitda": 270121000, "interest_expense": 94476000, "interest_income": null, "other_non_operating": null, "pretax_income": -158705000, "tax_provision": -11798000, "effective_tax_rate": null, "net_income": -158413000, "net_income_continuing_ops": -146907000, "net_income_to_common": -158413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1556489000, "short_term_investments": null, "net_receivables": 670462000, "inventory": 320137000, "other_current_assets": null, "total_current_assets": 2841600000, "net_ppe": null, "goodwill": 1620267000, "intangible_assets": 2710966000, "goodwill_and_intangibles": 4331233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12758751000, "total_assets": 15600351000, "short_term_debt": 568022000, "accounts_payable": 218585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1580407000, "long_term_debt": 6535803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9173815000, "total_liabilities": 10754222000, "total_debt": 7103825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79477000, "total_equity": 4760621000, "shares_outstanding": 128941000, "operating_cash_flow": 219459000, "stock_based_compensation": 21503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 252632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2004894000, "free_cash_flow": 472091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67634000", "ebitda": "270121000", "netIncome": "-158413000", "grossProfit": "361820000", "depreciation": "None", "totalRevenue": "1123767000", "costOfRevenue": "761947000", "interestIncome": "17708000", "incomeBeforeTax": "-158705000", "interestExpense": "94476000", "operatingIncome": "21248000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11798000", "reportedCurrency": "USD", "netInterestIncome": "-76768000", "nonInterestIncome": "None", "operatingExpenses": "340572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36701000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "761947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337755000", "sellingGeneralAndAdministrative": "238024000", "netIncomeFromContinuingOperations": "-146907000" }, "balance": { "goodwill": "1620267000", "inventory": "320137000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "15600351000", "longTermDebt": "6535803000", "shortTermDebt": "568022000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2710966000", "reportedCurrency": "USD", "retainedEarnings": "-79477000", "totalLiabilities": "10754222000", "otherCurrentAssets": "294512000", "totalCurrentAssets": "2841600000", "currentLongTermDebt": "506922000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "670462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12758751000", "currentAccountsPayable": "218585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7515609000", "totalShareholderEquity": "4760621000", "capitalLeaseObligations": "472884000", "otherCurrentLiabilities": "793800000", "totalCurrentLiabilities": "1580407000", "otherNonCurrentLiabilities": "314600000", "totalNonCurrentLiabilities": "9173815000", "cashAndShortTermInvestments": "1556489000", "commonStockSharesOutstanding": "128941000", "intangibleAssetsExcludingGoodwill": "2710966000", "cashAndCashEquivalentsAtCarryingValue": "1556489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146907000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6343000", "operatingCashflow": "219459000", "capitalExpenditures": "252632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2004894000", "cashflowFromInvestment": "-192555000", "stockBasedCompensation": "21503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337755000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1122262000, "cost_of_revenue": 775078000, "gross_profit": 347184000, "ebit": -3982000, "ebitda": 350684000, "pretax_income": -115881000, "tax_provision": 5915000, "net_income": -137584000, "net_income_to_common": -137584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3529770000, "total_current_assets": 5061087000, "total_assets": 17754984000, "short_term_debt": 2447163000, "long_term_debt": 6404920000, "total_debt": 8852083000, "total_liabilities": 12745504000, "total_equity": 4935478000, "shares_outstanding": 128394000, "goodwill_and_intangibles": 4034612000 }, "cash_flow": { "operating_cash_flow": 239189000, "capital_expenditure": 228808000, "free_cash_flow": 467997000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197994, "ticker_id": 8864, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3982000", "ebitda": "350684000", "netIncome": "-137584000", "grossProfit": "347184000", "depreciation": "None", "totalRevenue": "1122262000", "costOfRevenue": "775078000", "interestIncome": "23896000", "incomeBeforeTax": "-115881000", "interestExpense": "115340000", "operatingIncome": "-24678000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5915000", "reportedCurrency": "USD", "netInterestIncome": "-91444000", "nonInterestIncome": "None", "operatingExpenses": "371862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33390000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "775078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354666000", "sellingGeneralAndAdministrative": "272448000", "netIncomeFromContinuingOperations": "-121796000" }, "balance": { "goodwill": "1623760000", "inventory": "327008000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "17754984000", "longTermDebt": "6404920000", "shortTermDebt": "2447163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2410852000", "reportedCurrency": "USD", "retainedEarnings": "78936000", "totalLiabilities": "12745504000", "otherCurrentAssets": "423059000", "totalCurrentAssets": "5061087000", "currentLongTermDebt": "2377989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "781250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12693897000", "currentAccountsPayable": "246748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9263272000", "totalShareholderEquity": "4935478000", "capitalLeaseObligations": "480363000", "otherCurrentLiabilities": "829741000", "totalCurrentLiabilities": "3523652000", "otherNonCurrentLiabilities": "322978000", "totalNonCurrentLiabilities": "9221852000", "cashAndShortTermInvestments": "3529770000", "commonStockSharesOutstanding": "128394000", "intangibleAssetsExcludingGoodwill": "2410852000", "cashAndCashEquivalentsAtCarryingValue": "3529770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3200000", "operatingCashflow": "239189000", "capitalExpenditures": "228808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1591459000", "cashflowFromInvestment": "-110808000", "stockBasedCompensation": "22783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1122262000, "cost_of_revenue": 775078000, "gross_profit": 347184000, "research_and_development": 33390000, "selling_general_admin": 272448000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3982000, "depreciation_amortisation": 354666000, "ebitda": 350684000, "interest_expense": 115340000, "interest_income": null, "other_non_operating": null, "pretax_income": -115881000, "tax_provision": 5915000, "effective_tax_rate": null, "net_income": -137584000, "net_income_continuing_ops": -121796000, "net_income_to_common": -137584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3529770000, "short_term_investments": null, "net_receivables": 781250000, "inventory": 327008000, "other_current_assets": null, "total_current_assets": 5061087000, "net_ppe": null, "goodwill": 1623760000, "intangible_assets": 2410852000, "goodwill_and_intangibles": 4034612000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12693897000, "total_assets": 17754984000, "short_term_debt": 2447163000, "accounts_payable": 246748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3523652000, "long_term_debt": 6404920000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9221852000, "total_liabilities": 12745504000, "total_debt": 8852083000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 78936000, "total_equity": 4935478000, "shares_outstanding": 128394000, "operating_cash_flow": 239189000, "stock_based_compensation": 22783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 228808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110808000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1591459000, "free_cash_flow": 467997000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3982000", "ebitda": "350684000", "netIncome": "-137584000", "grossProfit": "347184000", "depreciation": "None", "totalRevenue": "1122262000", "costOfRevenue": "775078000", "interestIncome": "23896000", "incomeBeforeTax": "-115881000", "interestExpense": "115340000", "operatingIncome": "-24678000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5915000", "reportedCurrency": "USD", "netInterestIncome": "-91444000", "nonInterestIncome": "None", "operatingExpenses": "371862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33390000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "775078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354666000", "sellingGeneralAndAdministrative": "272448000", "netIncomeFromContinuingOperations": "-121796000" }, "balance": { "goodwill": "1623760000", "inventory": "327008000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "17754984000", "longTermDebt": "6404920000", "shortTermDebt": "2447163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2410852000", "reportedCurrency": "USD", "retainedEarnings": "78936000", "totalLiabilities": "12745504000", "otherCurrentAssets": "423059000", "totalCurrentAssets": "5061087000", "currentLongTermDebt": "2377989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "781250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12693897000", "currentAccountsPayable": "246748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9263272000", "totalShareholderEquity": "4935478000", "capitalLeaseObligations": "480363000", "otherCurrentLiabilities": "829741000", "totalCurrentLiabilities": "3523652000", "otherNonCurrentLiabilities": "322978000", "totalNonCurrentLiabilities": "9221852000", "cashAndShortTermInvestments": "3529770000", "commonStockSharesOutstanding": "128394000", "intangibleAssetsExcludingGoodwill": "2410852000", "cashAndCashEquivalentsAtCarryingValue": "3529770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3200000", "operatingCashflow": "239189000", "capitalExpenditures": "228808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1591459000", "cashflowFromInvestment": "-110808000", "stockBasedCompensation": "22783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354666000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1126460000, "cost_of_revenue": 710825000, "gross_profit": 415635000, "ebit": 82527000, "ebitda": 413731000, "pretax_income": -20503000, "tax_provision": 1184000, "net_income": -32912000, "net_income_to_common": -32912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1811599000, "total_current_assets": 3327101000, "total_assets": 16087869000, "short_term_debt": 127572000, "long_term_debt": 7128848000, "total_debt": 7256420000, "total_liabilities": 11000216000, "total_equity": 5029354000, "shares_outstanding": 126580000, "goodwill_and_intangibles": 4457135000 }, "cash_flow": { "operating_cash_flow": 151096000, "capital_expenditure": 301019000, "free_cash_flow": 452115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197995, "ticker_id": 8864, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82527000", "ebitda": "413731000", "netIncome": "-32912000", "grossProfit": "415635000", "depreciation": "None", "totalRevenue": "1126460000", "costOfRevenue": "710825000", "interestIncome": "22792000", "incomeBeforeTax": "-20503000", "interestExpense": "105776000", "operatingIncome": "59735000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1184000", "reportedCurrency": "USD", "netInterestIncome": "-82984000", "nonInterestIncome": "None", "operatingExpenses": "355900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38563000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "331204000", "sellingGeneralAndAdministrative": "251122000", "netIncomeFromContinuingOperations": "-21687000" }, "balance": { "goodwill": "1621473000", "inventory": "329829000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "16087869000", "longTermDebt": "7128848000", "shortTermDebt": "127572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2835662000", "reportedCurrency": "USD", "retainedEarnings": "216520000", "totalLiabilities": "11000216000", "otherCurrentAssets": "308784000", "totalCurrentAssets": "3327101000", "currentLongTermDebt": "57764000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "876889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12760768000", "currentAccountsPayable": "230882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7625762000", "totalShareholderEquity": "5029354000", "capitalLeaseObligations": "439150000", "otherCurrentLiabilities": "443629000", "totalCurrentLiabilities": "1079748000", "otherNonCurrentLiabilities": "321213000", "totalNonCurrentLiabilities": "9920468000", "cashAndShortTermInvestments": "1811599000", "commonStockSharesOutstanding": "126580000", "intangibleAssetsExcludingGoodwill": "2835662000", "cashAndCashEquivalentsAtCarryingValue": "1811599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21687000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11888000", "operatingCashflow": "151096000", "capitalExpenditures": "301019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22453000", "cashflowFromInvestment": "-221519000", "stockBasedCompensation": "19182000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "331204000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1126460000, "cost_of_revenue": 710825000, "gross_profit": 415635000, "research_and_development": 38563000, "selling_general_admin": 251122000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82527000, "depreciation_amortisation": 331204000, "ebitda": 413731000, "interest_expense": 105776000, "interest_income": null, "other_non_operating": null, "pretax_income": -20503000, "tax_provision": 1184000, "effective_tax_rate": null, "net_income": -32912000, "net_income_continuing_ops": -21687000, "net_income_to_common": -32912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1811599000, "short_term_investments": null, "net_receivables": 876889000, "inventory": 329829000, "other_current_assets": null, "total_current_assets": 3327101000, "net_ppe": null, "goodwill": 1621473000, "intangible_assets": 2835662000, "goodwill_and_intangibles": 4457135000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12760768000, "total_assets": 16087869000, "short_term_debt": 127572000, "accounts_payable": 230882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1079748000, "long_term_debt": 7128848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9920468000, "total_liabilities": 11000216000, "total_debt": 7256420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 216520000, "total_equity": 5029354000, "shares_outstanding": 126580000, "operating_cash_flow": 151096000, "stock_based_compensation": 19182000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 301019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22453000, "free_cash_flow": 452115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82527000", "ebitda": "413731000", "netIncome": "-32912000", "grossProfit": "415635000", "depreciation": "None", "totalRevenue": "1126460000", "costOfRevenue": "710825000", "interestIncome": "22792000", "incomeBeforeTax": "-20503000", "interestExpense": "105776000", "operatingIncome": "59735000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1184000", "reportedCurrency": "USD", "netInterestIncome": "-82984000", "nonInterestIncome": "None", "operatingExpenses": "355900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38563000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "331204000", "sellingGeneralAndAdministrative": "251122000", "netIncomeFromContinuingOperations": "-21687000" }, "balance": { "goodwill": "1621473000", "inventory": "329829000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "16087869000", "longTermDebt": "7128848000", "shortTermDebt": "127572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2835662000", "reportedCurrency": "USD", "retainedEarnings": "216520000", "totalLiabilities": "11000216000", "otherCurrentAssets": "308784000", "totalCurrentAssets": "3327101000", "currentLongTermDebt": "57764000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "876889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12760768000", "currentAccountsPayable": "230882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7625762000", "totalShareholderEquity": "5029354000", "capitalLeaseObligations": "439150000", "otherCurrentLiabilities": "443629000", "totalCurrentLiabilities": "1079748000", "otherNonCurrentLiabilities": "321213000", "totalNonCurrentLiabilities": "9920468000", "cashAndShortTermInvestments": "1811599000", "commonStockSharesOutstanding": "126580000", "intangibleAssetsExcludingGoodwill": "2835662000", "cashAndCashEquivalentsAtCarryingValue": "1811599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21687000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11888000", "operatingCashflow": "151096000", "capitalExpenditures": "301019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22453000", "cashflowFromInvestment": "-221519000", "stockBasedCompensation": "19182000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "331204000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1150013000, "cost_of_revenue": 823619000, "gross_profit": 326394000, "ebit": 23957000, "ebitda": 336511000, "pretax_income": -96851000, "tax_provision": -11368000, "net_income": -100263000, "net_income_to_common": -100263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1901033000, "total_current_assets": 3478904000, "total_assets": 16329364000, "short_term_debt": 129615000, "long_term_debt": 7129235000, "total_debt": 7258850000, "total_liabilities": 11256860000, "total_equity": 5025430000, "shares_outstanding": 125867000, "goodwill_and_intangibles": 4519362000 }, "cash_flow": { "operating_cash_flow": 231986000, "capital_expenditure": 377895000, "free_cash_flow": 609881000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197996, "ticker_id": 8864, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23957000", "ebitda": "336511000", "netIncome": "-100263000", "grossProfit": "326394000", "depreciation": "None", "totalRevenue": "1150013000", "costOfRevenue": "823619000", "interestIncome": "23662000", "incomeBeforeTax": "-96851000", "interestExpense": "124765000", "operatingIncome": "295000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-11368000", "reportedCurrency": "USD", "netInterestIncome": "-101103000", "nonInterestIncome": "None", "operatingExpenses": "326099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46492000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "823619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312554000", "sellingGeneralAndAdministrative": "253346000", "netIncomeFromContinuingOperations": "-85483000" }, "balance": { "goodwill": "1621763000", "inventory": "317878000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "16329364000", "longTermDebt": "7129235000", "shortTermDebt": "129615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2897599000", "reportedCurrency": "USD", "retainedEarnings": "249432000", "totalLiabilities": "11256860000", "otherCurrentAssets": "320283000", "totalCurrentAssets": "3478904000", "currentLongTermDebt": "58054000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "939710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12850460000", "currentAccountsPayable": "287206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7638494000", "totalShareholderEquity": "5025430000", "capitalLeaseObligations": "451205000", "otherCurrentLiabilities": "570258000", "totalCurrentLiabilities": "1295881000", "otherNonCurrentLiabilities": "327428000", "totalNonCurrentLiabilities": "9960979000", "cashAndShortTermInvestments": "1901033000", "commonStockSharesOutstanding": "125867000", "intangibleAssetsExcludingGoodwill": "2897599000", "cashAndCashEquivalentsAtCarryingValue": "1901033000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89263000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "40542000", "operatingCashflow": "231986000", "capitalExpenditures": "377895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111729000", "cashflowFromInvestment": "160665000", "stockBasedCompensation": "17962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-493000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1150013000, "cost_of_revenue": 823619000, "gross_profit": 326394000, "research_and_development": 46492000, "selling_general_admin": 253346000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23957000, "depreciation_amortisation": 312554000, "ebitda": 336511000, "interest_expense": 124765000, "interest_income": null, "other_non_operating": null, "pretax_income": -96851000, "tax_provision": -11368000, "effective_tax_rate": null, "net_income": -100263000, "net_income_continuing_ops": -85483000, "net_income_to_common": -100263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1901033000, "short_term_investments": null, "net_receivables": 939710000, "inventory": 317878000, "other_current_assets": null, "total_current_assets": 3478904000, "net_ppe": null, "goodwill": 1621763000, "intangible_assets": 2897599000, "goodwill_and_intangibles": 4519362000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12850460000, "total_assets": 16329364000, "short_term_debt": 129615000, "accounts_payable": 287206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1295881000, "long_term_debt": 7129235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9960979000, "total_liabilities": 11256860000, "total_debt": 7258850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 249432000, "total_equity": 5025430000, "shares_outstanding": 125867000, "operating_cash_flow": 231986000, "stock_based_compensation": 17962000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 377895000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 160665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111729000, "free_cash_flow": 609881000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23957000", "ebitda": "336511000", "netIncome": "-100263000", "grossProfit": "326394000", "depreciation": "None", "totalRevenue": "1150013000", "costOfRevenue": "823619000", "interestIncome": "23662000", "incomeBeforeTax": "-96851000", "interestExpense": "124765000", "operatingIncome": "295000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-11368000", "reportedCurrency": "USD", "netInterestIncome": "-101103000", "nonInterestIncome": "None", "operatingExpenses": "326099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46492000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "823619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312554000", "sellingGeneralAndAdministrative": "253346000", "netIncomeFromContinuingOperations": "-85483000" }, "balance": { "goodwill": "1621763000", "inventory": "317878000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "16329364000", "longTermDebt": "7129235000", "shortTermDebt": "129615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2897599000", "reportedCurrency": "USD", "retainedEarnings": "249432000", "totalLiabilities": "11256860000", "otherCurrentAssets": "320283000", "totalCurrentAssets": "3478904000", "currentLongTermDebt": "58054000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "939710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12850460000", "currentAccountsPayable": "287206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7638494000", "totalShareholderEquity": "5025430000", "capitalLeaseObligations": "451205000", "otherCurrentLiabilities": "570258000", "totalCurrentLiabilities": "1295881000", "otherNonCurrentLiabilities": "327428000", "totalNonCurrentLiabilities": "9960979000", "cashAndShortTermInvestments": "1901033000", "commonStockSharesOutstanding": "125867000", "intangibleAssetsExcludingGoodwill": "2897599000", "cashAndCashEquivalentsAtCarryingValue": "1901033000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89263000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "40542000", "operatingCashflow": "231986000", "capitalExpenditures": "377895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111729000", "cashflowFromInvestment": "160665000", "stockBasedCompensation": "17962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-493000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312554000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1128539000, "cost_of_revenue": 767276000, "gross_profit": 361263000, "ebit": -22997000, "ebitda": 313629000, "pretax_income": -153845000, "tax_provision": -34496000, "net_income": -124399000, "net_income_to_common": -124399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1621228000, "total_current_assets": 3736308000, "total_assets": 16650655000, "short_term_debt": 137840000, "long_term_debt": 7222580000, "total_debt": 7360420000, "total_liabilities": 11504860000, "total_equity": 5103008000, "shares_outstanding": 125097000, "goodwill_and_intangibles": 4726019000 }, "cash_flow": { "operating_cash_flow": 133568000, "capital_expenditure": 420826000, "free_cash_flow": 554394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197998, "ticker_id": 8864, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22997000", "ebitda": "313629000", "netIncome": "-124399000", "grossProfit": "361263000", "depreciation": "None", "totalRevenue": "1128539000", "costOfRevenue": "767276000", "interestIncome": "20921000", "incomeBeforeTax": "-153845000", "interestExpense": "133537000", "operatingIncome": "-43918000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-34496000", "reportedCurrency": "USD", "netInterestIncome": "-112616000", "nonInterestIncome": "None", "operatingExpenses": "405181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41728000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "767276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336626000", "sellingGeneralAndAdministrative": "271734000", "netIncomeFromContinuingOperations": "-119349000" }, "balance": { "goodwill": "1613706000", "inventory": "353551000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "16650655000", "longTermDebt": "7222580000", "shortTermDebt": "137840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3112313000", "reportedCurrency": "USD", "retainedEarnings": "349695000", "totalLiabilities": "11504860000", "otherCurrentAssets": "285683000", "totalCurrentAssets": "3736308000", "currentLongTermDebt": "62838000", "longTermInvestments": "None", "shortTermInvestments": "30000000", "currentNetReceivables": "1445846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12914347000", "currentAccountsPayable": "314611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7744034000", "totalShareholderEquity": "5103008000", "capitalLeaseObligations": "458616000", "otherCurrentLiabilities": "618912000", "totalCurrentLiabilities": "1376517000", "otherNonCurrentLiabilities": "324281000", "totalNonCurrentLiabilities": "10128343000", "cashAndShortTermInvestments": "1621228000", "commonStockSharesOutstanding": "125097000", "intangibleAssetsExcludingGoodwill": "3112313000", "cashAndCashEquivalentsAtCarryingValue": "1621228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119349000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8222000", "operatingCashflow": "133568000", "capitalExpenditures": "420826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32407000", "cashflowFromInvestment": "-450826000", "stockBasedCompensation": "22199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1128539000, "cost_of_revenue": 767276000, "gross_profit": 361263000, "research_and_development": 41728000, "selling_general_admin": 271734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22997000, "depreciation_amortisation": 336626000, "ebitda": 313629000, "interest_expense": 133537000, "interest_income": null, "other_non_operating": null, "pretax_income": -153845000, "tax_provision": -34496000, "effective_tax_rate": null, "net_income": -124399000, "net_income_continuing_ops": -119349000, "net_income_to_common": -124399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1621228000, "short_term_investments": 30000000, "net_receivables": 1445846000, "inventory": 353551000, "other_current_assets": null, "total_current_assets": 3736308000, "net_ppe": null, "goodwill": 1613706000, "intangible_assets": 3112313000, "goodwill_and_intangibles": 4726019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12914347000, "total_assets": 16650655000, "short_term_debt": 137840000, "accounts_payable": 314611000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1376517000, "long_term_debt": 7222580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10128343000, "total_liabilities": 11504860000, "total_debt": 7360420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 349695000, "total_equity": 5103008000, "shares_outstanding": 125097000, "operating_cash_flow": 133568000, "stock_based_compensation": 22199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 420826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -450826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32407000, "free_cash_flow": 554394000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22997000", "ebitda": "313629000", "netIncome": "-124399000", "grossProfit": "361263000", "depreciation": "None", "totalRevenue": "1128539000", "costOfRevenue": "767276000", "interestIncome": "20921000", "incomeBeforeTax": "-153845000", "interestExpense": "133537000", "operatingIncome": "-43918000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-34496000", "reportedCurrency": "USD", "netInterestIncome": "-112616000", "nonInterestIncome": "None", "operatingExpenses": "405181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41728000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "767276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336626000", "sellingGeneralAndAdministrative": "271734000", "netIncomeFromContinuingOperations": "-119349000" }, "balance": { "goodwill": "1613706000", "inventory": "353551000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "16650655000", "longTermDebt": "7222580000", "shortTermDebt": "137840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3112313000", "reportedCurrency": "USD", "retainedEarnings": "349695000", "totalLiabilities": "11504860000", "otherCurrentAssets": "285683000", "totalCurrentAssets": "3736308000", "currentLongTermDebt": "62838000", "longTermInvestments": "None", "shortTermInvestments": "30000000", "currentNetReceivables": "1445846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12914347000", "currentAccountsPayable": "314611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7744034000", "totalShareholderEquity": "5103008000", "capitalLeaseObligations": "458616000", "otherCurrentLiabilities": "618912000", "totalCurrentLiabilities": "1376517000", "otherNonCurrentLiabilities": "324281000", "totalNonCurrentLiabilities": "10128343000", "cashAndShortTermInvestments": "1621228000", "commonStockSharesOutstanding": "125097000", "intangibleAssetsExcludingGoodwill": "3112313000", "cashAndCashEquivalentsAtCarryingValue": "1621228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119349000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8222000", "operatingCashflow": "133568000", "capitalExpenditures": "420826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32407000", "cashflowFromInvestment": "-450826000", "stockBasedCompensation": "22199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336626000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 1225415000, "cost_of_revenue": 766290000, "gross_profit": 459125000, "ebit": -772181000, "ebitda": -438416000, "pretax_income": -858840000, "tax_provision": -93077000, "net_income": -767238000, "net_income_to_common": -767238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1961583000, "total_current_assets": 4059194000, "total_assets": 17072044000, "short_term_debt": 128572000, "long_term_debt": 7228329000, "total_debt": 7356901000, "total_liabilities": 11844341000, "total_equity": 5189966000, "shares_outstanding": 124529000, "goodwill_and_intangibles": 4449176000 }, "cash_flow": { "operating_cash_flow": 218976000, "capital_expenditure": 365738000, "free_cash_flow": 584714000, "dividends_paid": 9695000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197999, "ticker_id": 8864, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-772181000", "ebitda": "-438416000", "netIncome": "-767238000", "grossProfit": "459125000", "depreciation": "None", "totalRevenue": "1225415000", "costOfRevenue": "766290000", "interestIncome": "32486000", "incomeBeforeTax": "-858840000", "interestExpense": "86157000", "operatingIncome": "-804667000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-93077000", "reportedCurrency": "USD", "netInterestIncome": "-53671000", "nonInterestIncome": "None", "operatingExpenses": "1263792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33429000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "766290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333765000", "sellingGeneralAndAdministrative": "1148989000", "netIncomeFromContinuingOperations": "-765763000" }, "balance": { "goodwill": "1375542000", "inventory": "345602000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "17072044000", "longTermDebt": "7228329000", "shortTermDebt": "128572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3073634000", "reportedCurrency": "USD", "retainedEarnings": "474094000", "totalLiabilities": "11844341000", "otherCurrentAssets": "317527000", "totalCurrentAssets": "4059194000", "currentLongTermDebt": "62630000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1434482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13012850000", "currentAccountsPayable": "388582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7754395000", "totalShareholderEquity": "5189966000", "capitalLeaseObligations": "397494000", "otherCurrentLiabilities": "619739000", "totalCurrentLiabilities": "1549396000", "otherNonCurrentLiabilities": "2669122000", "totalNonCurrentLiabilities": "10294945000", "cashAndShortTermInvestments": "1961583000", "commonStockSharesOutstanding": "124529000", "intangibleAssetsExcludingGoodwill": "3073634000", "cashAndCashEquivalentsAtCarryingValue": "1961583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-767238000", "profitLoss": "None", "dividendPayout": "9695000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11023000", "operatingCashflow": "218976000", "capitalExpenditures": "365738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9856000", "cashflowFromInvestment": "-231472000", "stockBasedCompensation": "21718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9695000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1225415000, "cost_of_revenue": 766290000, "gross_profit": 459125000, "research_and_development": 33429000, "selling_general_admin": 1148989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -772181000, "depreciation_amortisation": 333765000, "ebitda": -438416000, "interest_expense": 86157000, "interest_income": null, "other_non_operating": null, "pretax_income": -858840000, "tax_provision": -93077000, "effective_tax_rate": null, "net_income": -767238000, "net_income_continuing_ops": -765763000, "net_income_to_common": -767238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1961583000, "short_term_investments": null, "net_receivables": 1434482000, "inventory": 345602000, "other_current_assets": null, "total_current_assets": 4059194000, "net_ppe": null, "goodwill": 1375542000, "intangible_assets": 3073634000, "goodwill_and_intangibles": 4449176000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13012850000, "total_assets": 17072044000, "short_term_debt": 128572000, "accounts_payable": 388582000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1549396000, "long_term_debt": 7228329000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10294945000, "total_liabilities": 11844341000, "total_debt": 7356901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 474094000, "total_equity": 5189966000, "shares_outstanding": 124529000, "operating_cash_flow": 218976000, "stock_based_compensation": 21718000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 365738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -231472000, "dividends_paid": 9695000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9856000, "free_cash_flow": 584714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-772181000", "ebitda": "-438416000", "netIncome": "-767238000", "grossProfit": "459125000", "depreciation": "None", "totalRevenue": "1225415000", "costOfRevenue": "766290000", "interestIncome": "32486000", "incomeBeforeTax": "-858840000", "interestExpense": "86157000", "operatingIncome": "-804667000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-93077000", "reportedCurrency": "USD", "netInterestIncome": "-53671000", "nonInterestIncome": "None", "operatingExpenses": "1263792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33429000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "766290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333765000", "sellingGeneralAndAdministrative": "1148989000", "netIncomeFromContinuingOperations": "-765763000" }, "balance": { "goodwill": "1375542000", "inventory": "345602000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "17072044000", "longTermDebt": "7228329000", "shortTermDebt": "128572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3073634000", "reportedCurrency": "USD", "retainedEarnings": "474094000", "totalLiabilities": "11844341000", "otherCurrentAssets": "317527000", "totalCurrentAssets": "4059194000", "currentLongTermDebt": "62630000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1434482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13012850000", "currentAccountsPayable": "388582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7754395000", "totalShareholderEquity": "5189966000", "capitalLeaseObligations": "397494000", "otherCurrentLiabilities": "619739000", "totalCurrentLiabilities": "1549396000", "otherNonCurrentLiabilities": "2669122000", "totalNonCurrentLiabilities": "10294945000", "cashAndShortTermInvestments": "1961583000", "commonStockSharesOutstanding": "124529000", "intangibleAssetsExcludingGoodwill": "3073634000", "cashAndCashEquivalentsAtCarryingValue": "1961583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-767238000", "profitLoss": "None", "dividendPayout": "9695000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11023000", "operatingCashflow": "218976000", "capitalExpenditures": "365738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9856000", "cashflowFromInvestment": "-231472000", "stockBasedCompensation": "21718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9695000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333765000", "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": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "income_statement": { "revenue": 779791000, "cost_of_revenue": 544911000, "gross_profit": 234880000, "ebit": -22327000, "ebitda": 152252000, "pretax_income": -77435000, "tax_provision": -533000, "net_income": -77004000, "net_income_to_common": -77004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1958506000, "total_current_assets": 3426469000, "total_assets": 17897606000, "short_term_debt": 126097000, "long_term_debt": 7218294000, "total_debt": 7344391000, "total_liabilities": 11921734000, "total_equity": 5939510000, "shares_outstanding": 93106000, "goodwill_and_intangibles": 4438986000 }, "cash_flow": { "operating_cash_flow": 103666000, "capital_expenditure": 374926000, "free_cash_flow": 478592000, "dividends_paid": 1334683000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198000, "ticker_id": 8864, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:45.757195+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22327000", "ebitda": "152252000", "netIncome": "-77004000", "grossProfit": "234880000", "depreciation": "None", "totalRevenue": "779791000", "costOfRevenue": "544911000", "interestIncome": "19189000", "incomeBeforeTax": "-77435000", "interestExpense": "55939000", "operatingIncome": "-41516000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-533000", "reportedCurrency": "USD", "netInterestIncome": "-36750000", "nonInterestIncome": "None", "operatingExpenses": "276396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29004000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174579000", "sellingGeneralAndAdministrative": "219581000", "netIncomeFromContinuingOperations": "-76902000" }, "balance": { "goodwill": "1592057000", "inventory": "335561000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "17897606000", "longTermDebt": "7218294000", "shortTermDebt": "126097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2846929000", "reportedCurrency": "USD", "retainedEarnings": "1241332000", "totalLiabilities": "11921734000", "otherCurrentAssets": "367606000", "totalCurrentAssets": "3426469000", "currentLongTermDebt": "59757000", "longTermInvestments": "None", "shortTermInvestments": "134266000", "currentNetReceivables": "630530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14471137000", "currentAccountsPayable": "377638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9605545000", "shortLongTermDebtTotal": "7764279000", "totalShareholderEquity": "5939510000", "capitalLeaseObligations": "419888000", "otherCurrentLiabilities": "483430000", "totalCurrentLiabilities": "1471460000", "otherNonCurrentLiabilities": "2812092000", "totalNonCurrentLiabilities": "10450274000", "cashAndShortTermInvestments": "1958506000", "commonStockSharesOutstanding": "93106000", "intangibleAssetsExcludingGoodwill": "2846929000", "cashAndCashEquivalentsAtCarryingValue": "1958506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76902000", "profitLoss": "None", "dividendPayout": "1334683000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-34684000", "operatingCashflow": "103666000", "capitalExpenditures": "374926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1278348000", "cashflowFromInvestment": "-769547000", "stockBasedCompensation": "21752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1334683000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174579000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 779791000, "cost_of_revenue": 544911000, "gross_profit": 234880000, "research_and_development": 29004000, "selling_general_admin": 219581000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22327000, "depreciation_amortisation": 174579000, "ebitda": 152252000, "interest_expense": 55939000, "interest_income": null, "other_non_operating": null, "pretax_income": -77435000, "tax_provision": -533000, "effective_tax_rate": null, "net_income": -77004000, "net_income_continuing_ops": -76902000, "net_income_to_common": -77004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1958506000, "short_term_investments": 134266000, "net_receivables": 630530000, "inventory": 335561000, "other_current_assets": null, "total_current_assets": 3426469000, "net_ppe": null, "goodwill": 1592057000, "intangible_assets": 2846929000, "goodwill_and_intangibles": 4438986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14471137000, "total_assets": 17897606000, "short_term_debt": 126097000, "accounts_payable": 377638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1471460000, "long_term_debt": 7218294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10450274000, "total_liabilities": 11921734000, "total_debt": 7344391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1241332000, "total_equity": 5939510000, "shares_outstanding": 93106000, "operating_cash_flow": 103666000, "stock_based_compensation": 21752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 374926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -769547000, "dividends_paid": 1334683000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1278348000, "free_cash_flow": 478592000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22327000", "ebitda": "152252000", "netIncome": "-77004000", "grossProfit": "234880000", "depreciation": "None", "totalRevenue": "779791000", "costOfRevenue": "544911000", "interestIncome": "19189000", "incomeBeforeTax": "-77435000", "interestExpense": "55939000", "operatingIncome": "-41516000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-533000", "reportedCurrency": "USD", "netInterestIncome": "-36750000", "nonInterestIncome": "None", "operatingExpenses": "276396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29004000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174579000", "sellingGeneralAndAdministrative": "219581000", "netIncomeFromContinuingOperations": "-76902000" }, "balance": { "goodwill": "1592057000", "inventory": "335561000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "17897606000", "longTermDebt": "7218294000", "shortTermDebt": "126097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2846929000", "reportedCurrency": "USD", "retainedEarnings": "1241332000", "totalLiabilities": "11921734000", "otherCurrentAssets": "367606000", "totalCurrentAssets": "3426469000", "currentLongTermDebt": "59757000", "longTermInvestments": "None", "shortTermInvestments": "134266000", "currentNetReceivables": "630530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14471137000", "currentAccountsPayable": "377638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9605545000", "shortLongTermDebtTotal": "7764279000", "totalShareholderEquity": "5939510000", "capitalLeaseObligations": "419888000", "otherCurrentLiabilities": "483430000", "totalCurrentLiabilities": "1471460000", "otherNonCurrentLiabilities": "2812092000", "totalNonCurrentLiabilities": "10450274000", "cashAndShortTermInvestments": "1958506000", "commonStockSharesOutstanding": "93106000", "intangibleAssetsExcludingGoodwill": "2846929000", "cashAndCashEquivalentsAtCarryingValue": "1958506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76902000", "profitLoss": "None", "dividendPayout": "1334683000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-34684000", "operatingCashflow": "103666000", "capitalExpenditures": "374926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1278348000", "cashflowFromInvestment": "-769547000", "stockBasedCompensation": "21752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1334683000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174579000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-03-31" }, "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" ] } } }