{ "ticker": { "uuid": "6a55ba77-1123-443b-924c-0796caf859c0", "symbol": "MH", "name": "McGraw Hill, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/6a55ba77-1123-443b-924c-0796caf859c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/6a55ba77-1123-443b-924c-0796caf859c0/" }, "ticker_metadata": { "id": 2640, "uuid": "6a55ba77-1123-443b-924c-0796caf859c0", "symbol": "MH", "name": "McGraw Hill, Inc.", "asset_type": "equity", "market_cap": 2242358000, "stock_exchange_id": 3, "industry": "Education & Training Services", "sector": "Consumer Defensive", "description": "McGraw Hill, Inc., doing business as McGraw Hill, provides information solutions for K-12, higher education, and professional markets in the United States and internationally.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6a55ba77-1123-443b-924c-0796caf859c0", "symbol": "MH", "name": "McGraw Hill, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/6a55ba77-1123-443b-924c-0796caf859c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/6a55ba77-1123-443b-924c-0796caf859c0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.64, "quality": 0.63, "momentum": 0.64, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 12.21, "market_cap": 2332128546.99, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1537, "shareholder_yield": 0, "roe": -0.0919, "piotroski_f_score": 8, "momentum_12_1": null, "volatility_252d": 0.6001 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:48.302476+00:00", "batch_id": "" }, "size": { "price_close": 12.21, "market_cap": 2332128546.99, "market_cap_usd": 2332128546.99, "enterprise_value": 4450540546.99, "shares_outstanding": 191001519, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.0079, "ptbv_ratio": null, "ps_ratio": 1.1041, "pcf_ratio": 5.3475, "pfcf_ratio": 4.2012, "ev_ebitda": 6.5072, "ev_ebit": 14.885, "ev_sales": 2.1069, "ev_fcf": 8.0173, "earnings_yield": null, "fcf_yield": 0.1247, "price_to_sales": 1.1041, "price_to_book": 3.0079, "price_to_cashflow": 5.3475, "ebitda_to_ev": 0.1537, "sales_yield": 0.4746 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.8084, "operating_margin": 0.1415, "net_margin": -0.0337, "ebitda_margin": 0.3238, "fcf_margin": 0.2628, "roe": -0.0919, "roa": -0.0126, "roic": 0.0775, "roc_greenblatt": null, "asset_turnover": 0.3743, "cash_conversion": -7.7878, "accruals_ratio": -0.0899, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": 0.4946, "earnings_stability_5y": 5.6824, "revenue_stability_5y": 0.1221, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3026, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.2794, "net_debt_to_ebitda": 3.0974, "debt_to_assets": 0.4665, "interest_coverage": 1.3252, "current_ratio": 0.8337, "quick_ratio": 0.7014, "net_debt": 2118412000, "local_beta": 0.0009, "volatility_252d": 0.6001, "volatility_60d": 1.3576, "max_drawdown_12m": -0.3493, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0317, "revenue_growth_3y_cagr": 0.0549, "revenue_growth_5y_cagr": 0.058, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2188, "book_value_growth_1y": -0.24, "revenue_growth": 0.0317, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0383, "price_return_3m": -0.1395, "price_return_6m": -0.2741, "price_return_9m": -0.1855, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.2741, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.3043, "distance_from_52w_low": 0.0941, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 2112321000, "gross_profit_ttm": 1707623000, "ebit_ttm": 298995000, "ebitda_ttm": 683940000, "net_income_ttm": -71280000, "eps_diluted_ttm": -0.3732, "operating_cash_flow_ttm": 436112000, "capital_expenditure_ttm": 119004000, "fcf_ttm": 555116000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 225619000, "cash_and_equivalents": 514392000, "total_current_assets": 1068907000, "total_current_liabilities": 1282071000, "net_ppe": null, "total_assets": 5644047000, "total_debt": 2632804000, "total_equity": 775342000, "net_working_capital": -700394000, "book_value_per_share": 4.0593, "retained_earnings": -1195613000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3322941000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.635, "os_score": 0.79, "value_percentile": 0.64, "quality_percentile": 0.63, "momentum_percentile": 0.64, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 45, "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": 4536, "ticker_id": 2640, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:48.302476+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.21, "market_cap": 2332128546.99, "market_cap_usd": 2332128546.99, "enterprise_value": 4450540546.99, "shares_outstanding": 191001519, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.00787078, "ptbv_ratio": null, "ps_ratio": 1.10405973, "pcf_ratio": 5.347545, "pfcf_ratio": 4.20115534, "ev_ebitda": 6.50720903, "ev_ebit": 14.88499991, "ev_sales": 2.10694329, "ev_fcf": 8.01731629, "earnings_yield": null, "fcf_yield": 0.12473002, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.80841075, "operating_margin": 0.14154809, "net_margin": -0.03374487, "ebitda_margin": 0.32378602, "fcf_margin": 0.26279907, "roe": -0.09193362, "roa": -0.01262924, "roic": 0.0774932, "roc_greenblatt": null, "asset_turnover": 0.37425645, "cash_conversion": -7.78782267, "accruals_ratio": -0.08989861, "sbc_to_revenue": null, "debt_to_equity": 6.27942895, "net_debt_to_ebitda": 3.09736527, "debt_to_assets": 0.4664745, "interest_coverage": 1.32522084, "current_ratio": 0.83373464, "quick_ratio": 0.70139641, "net_debt": 2118412000, "revenue_growth_1y": 0.03173722, "revenue_growth_3y_cagr": 0.05485755, "revenue_growth_5y_cagr": 0.05804732, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.21877696, "book_value_growth_1y": -0.24002451, "piotroski_f_score": 8, "altman_z_score": 0.49458513, "earnings_stability_5y": 5.682399, "revenue_stability_5y": 0.122065, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03826531, "price_return_3m": -0.13953488, "price_return_6m": -0.27407848, "price_return_9m": -0.18545697, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.3042735, "distance_from_52w_low": 0.09408602, "relative_strength": null, "local_beta": 0.0009, "volatility_252d": 0.600065, "volatility_60d": 1.357633, "max_drawdown_12m": -0.34928775, "revenue_ttm": 2112321000, "gross_profit_ttm": 1707623000, "ebit_ttm": 298995000, "ebitda_ttm": 683940000, "net_income_ttm": -71280000, "eps_diluted_ttm": -0.37319075, "operating_cash_flow_ttm": 436112000, "capital_expenditure_ttm": 119004000, "fcf_ttm": 555116000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 225619000, "cash_and_equivalents": 514392000, "total_current_assets": 1068907000, "total_current_liabilities": 1282071000, "net_ppe": null, "total_assets": 5644047000, "total_debt": 2632804000, "total_equity": 775342000, "net_working_capital": -700394000, "book_value_per_share": 4.05934992, "retained_earnings": -1195613000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3322941000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 45, "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": 12.21, "os": 0.79, "value": 0.64, "quality": 0.63, "momentum": 0.64, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0919, "momentum_12_1": null, "complete_fields": { "id": 4536, "ticker_id": 2640, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:48.302476+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.21, "market_cap": 2332128546.99, "market_cap_usd": 2332128546.99, "enterprise_value": 4450540546.99, "shares_outstanding": 191001519, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.00787078, "ptbv_ratio": null, "ps_ratio": 1.10405973, "pcf_ratio": 5.347545, "pfcf_ratio": 4.20115534, "ev_ebitda": 6.50720903, "ev_ebit": 14.88499991, "ev_sales": 2.10694329, "ev_fcf": 8.01731629, "earnings_yield": null, "fcf_yield": 0.12473002, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.80841075, "operating_margin": 0.14154809, "net_margin": -0.03374487, "ebitda_margin": 0.32378602, "fcf_margin": 0.26279907, "roe": -0.09193362, "roa": -0.01262924, "roic": 0.0774932, "roc_greenblatt": null, "asset_turnover": 0.37425645, "cash_conversion": -7.78782267, "accruals_ratio": -0.08989861, "sbc_to_revenue": null, "debt_to_equity": 6.27942895, "net_debt_to_ebitda": 3.09736527, "debt_to_assets": 0.4664745, "interest_coverage": 1.32522084, "current_ratio": 0.83373464, "quick_ratio": 0.70139641, "net_debt": 2118412000, "revenue_growth_1y": 0.03173722, "revenue_growth_3y_cagr": 0.05485755, "revenue_growth_5y_cagr": 0.05804732, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.21877696, "book_value_growth_1y": -0.24002451, "piotroski_f_score": 8, "altman_z_score": 0.49458513, "earnings_stability_5y": 5.682399, "revenue_stability_5y": 0.122065, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03826531, "price_return_3m": -0.13953488, "price_return_6m": -0.27407848, "price_return_9m": -0.18545697, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.3042735, "distance_from_52w_low": 0.09408602, "relative_strength": null, "local_beta": 0.0009, "volatility_252d": 0.600065, "volatility_60d": 1.357633, "max_drawdown_12m": -0.34928775, "revenue_ttm": 2112321000, "gross_profit_ttm": 1707623000, "ebit_ttm": 298995000, "ebitda_ttm": 683940000, "net_income_ttm": -71280000, "eps_diluted_ttm": -0.37319075, "operating_cash_flow_ttm": 436112000, "capital_expenditure_ttm": 119004000, "fcf_ttm": 555116000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 225619000, "cash_and_equivalents": 514392000, "total_current_assets": 1068907000, "total_current_liabilities": 1282071000, "net_ppe": null, "total_assets": 5644047000, "total_debt": 2632804000, "total_equity": 775342000, "net_working_capital": -700394000, "book_value_per_share": 4.05934992, "retained_earnings": -1195613000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3322941000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 2101299000, "cost_of_revenue": 422294000, "gross_profit": 1679005000, "ebit": 306807000, "ebitda": 669164000, "pretax_income": 10642000, "tax_provision": 96481000, "net_income": -85839000, "net_income_to_common": -85839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389830000, "total_current_assets": 1052631000, "total_assets": 5757760000, "short_term_debt": 25843000, "long_term_debt": 3164551000, "total_debt": 3190394000, "total_liabilities": 5477516000, "total_equity": 280244000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4233962000 }, "cash_flow": { "operating_cash_flow": 646284000, "capital_expenditure": 161062000, "free_cash_flow": 807346000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295907, "ticker_id": 2640, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "306807000", "ebitda": "669164000", "netIncome": "-85839000", "grossProfit": "1679005000", "depreciation": "None", "totalRevenue": "2101299000", "costOfRevenue": "422294000", "interestIncome": "293446000", "incomeBeforeTax": "10642000", "interestExpense": "293446000", "operatingIncome": "306807000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "96481000", "reportedCurrency": "USD", "netInterestIncome": "-293446000", "nonInterestIncome": "None", "operatingExpenses": "1372198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "284429000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362357000", "sellingGeneralAndAdministrative": "345213000", "netIncomeFromContinuingOperations": "-85839000" }, "balance": { "goodwill": "2557595000", "inventory": "174018000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "5757760000", "longTermDebt": "3164551000", "shortTermDebt": "25843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1676367000", "reportedCurrency": "USD", "retainedEarnings": "-1281200000", "totalLiabilities": "5477516000", "otherCurrentAssets": "150357000", "totalCurrentAssets": "1052631000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4705129000", "currentAccountsPayable": "146742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144858000", "shortLongTermDebtTotal": "3255131000", "totalShareholderEquity": "280244000", "capitalLeaseObligations": "77410000", "otherCurrentLiabilities": "304006000", "totalCurrentLiabilities": "1330419000", "otherNonCurrentLiabilities": "19997000", "totalNonCurrentLiabilities": "4147097000", "cashAndShortTermInvestments": "389830000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1676367000", "cashAndCashEquivalentsAtCarryingValue": "389830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85839000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "26299000", "operatingCashflow": "646284000", "capitalExpenditures": "161062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294680000", "cashflowFromInvestment": "-167062000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "362357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2101299000, "cost_of_revenue": 422294000, "gross_profit": 1679005000, "research_and_development": 284429000, "selling_general_admin": 345213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 306807000, "depreciation_amortisation": 362357000, "ebitda": 669164000, "interest_expense": 293446000, "interest_income": null, "other_non_operating": null, "pretax_income": 10642000, "tax_provision": 96481000, "effective_tax_rate": null, "net_income": -85839000, "net_income_continuing_ops": -85839000, "net_income_to_common": -85839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389830000, "short_term_investments": null, "net_receivables": 338426000, "inventory": 174018000, "other_current_assets": null, "total_current_assets": 1052631000, "net_ppe": null, "goodwill": 2557595000, "intangible_assets": 1676367000, "goodwill_and_intangibles": 4233962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4705129000, "total_assets": 5757760000, "short_term_debt": 25843000, "accounts_payable": 146742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1330419000, "long_term_debt": 3164551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4147097000, "total_liabilities": 5477516000, "total_debt": 3190394000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1281200000, "total_equity": 280244000, "shares_outstanding": 191001519, "operating_cash_flow": 646284000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167062000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294680000, "free_cash_flow": 807346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "306807000", "ebitda": "669164000", "netIncome": "-85839000", "grossProfit": "1679005000", "depreciation": "None", "totalRevenue": "2101299000", "costOfRevenue": "422294000", "interestIncome": "293446000", "incomeBeforeTax": "10642000", "interestExpense": "293446000", "operatingIncome": "306807000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "96481000", "reportedCurrency": "USD", "netInterestIncome": "-293446000", "nonInterestIncome": "None", "operatingExpenses": "1372198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "284429000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362357000", "sellingGeneralAndAdministrative": "345213000", "netIncomeFromContinuingOperations": "-85839000" }, "balance": { "goodwill": "2557595000", "inventory": "174018000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "5757760000", "longTermDebt": "3164551000", "shortTermDebt": "25843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1676367000", "reportedCurrency": "USD", "retainedEarnings": "-1281200000", "totalLiabilities": "5477516000", "otherCurrentAssets": "150357000", "totalCurrentAssets": "1052631000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4705129000", "currentAccountsPayable": "146742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144858000", "shortLongTermDebtTotal": "3255131000", "totalShareholderEquity": "280244000", "capitalLeaseObligations": "77410000", "otherCurrentLiabilities": "304006000", "totalCurrentLiabilities": "1330419000", "otherNonCurrentLiabilities": "19997000", "totalNonCurrentLiabilities": "4147097000", "cashAndShortTermInvestments": "389830000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1676367000", "cashAndCashEquivalentsAtCarryingValue": "389830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85839000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "26299000", "operatingCashflow": "646284000", "capitalExpenditures": "161062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294680000", "cashflowFromInvestment": "-167062000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "362357000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 1960478000, "cost_of_revenue": 420331000, "gross_profit": 1540147000, "ebit": 204798000, "ebitda": 571179000, "pretax_income": -167725000, "tax_provision": 25294000, "net_income": -193019000, "net_income_to_common": -193019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203618000, "total_current_assets": 903931000, "total_assets": 5808164000, "short_term_debt": 38884000, "long_term_debt": 3414151000, "total_debt": 3453035000, "total_liabilities": 5439410000, "total_equity": 368754000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4439524000 }, "cash_flow": { "operating_cash_flow": 236156000, "capital_expenditure": 156609000, "free_cash_flow": 392765000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295912, "ticker_id": 2640, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204798000", "ebitda": "571179000", "netIncome": "-193019000", "grossProfit": "1540147000", "depreciation": "None", "totalRevenue": "1960478000", "costOfRevenue": "420331000", "interestIncome": "326438000", "incomeBeforeTax": "-167725000", "interestExpense": "326438000", "operatingIncome": "155298000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "25294000", "reportedCurrency": "USD", "netInterestIncome": "-326438000", "nonInterestIncome": "None", "operatingExpenses": "1384849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "263416000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "366381000", "sellingGeneralAndAdministrative": "331673000", "netIncomeFromContinuingOperations": "-193019000" }, "balance": { "goodwill": "2557595000", "inventory": "213879000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "5808164000", "longTermDebt": "3414151000", "shortTermDebt": "38884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1881929000", "reportedCurrency": "USD", "retainedEarnings": "-1195361000", "totalLiabilities": "5439410000", "otherCurrentAssets": "146010000", "totalCurrentAssets": "903931000", "currentLongTermDebt": "21250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4904233000", "currentAccountsPayable": "110047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162047000", "shortLongTermDebtTotal": "3529570000", "totalShareholderEquity": "368754000", "capitalLeaseObligations": "94169000", "otherCurrentLiabilities": "244365000", "totalCurrentLiabilities": "1143077000", "otherNonCurrentLiabilities": "15603000", "totalNonCurrentLiabilities": "4296333000", "cashAndShortTermInvestments": "203618000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1881929000", "cashAndCashEquivalentsAtCarryingValue": "203618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-193019000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-784000", "operatingCashflow": "236156000", "capitalExpenditures": "156609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77243000", "cashflowFromInvestment": "-136109000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "366381000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1960478000, "cost_of_revenue": 420331000, "gross_profit": 1540147000, "research_and_development": 263416000, "selling_general_admin": 331673000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204798000, "depreciation_amortisation": 366381000, "ebitda": 571179000, "interest_expense": 326438000, "interest_income": null, "other_non_operating": null, "pretax_income": -167725000, "tax_provision": 25294000, "effective_tax_rate": null, "net_income": -193019000, "net_income_continuing_ops": -193019000, "net_income_to_common": -193019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203618000, "short_term_investments": null, "net_receivables": 340424000, "inventory": 213879000, "other_current_assets": null, "total_current_assets": 903931000, "net_ppe": null, "goodwill": 2557595000, "intangible_assets": 1881929000, "goodwill_and_intangibles": 4439524000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4904233000, "total_assets": 5808164000, "short_term_debt": 38884000, "accounts_payable": 110047000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1143077000, "long_term_debt": 3414151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4296333000, "total_liabilities": 5439410000, "total_debt": 3453035000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1195361000, "total_equity": 368754000, "shares_outstanding": 191001519, "operating_cash_flow": 236156000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136109000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77243000, "free_cash_flow": 392765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "204798000", "ebitda": "571179000", "netIncome": "-193019000", "grossProfit": "1540147000", "depreciation": "None", "totalRevenue": "1960478000", "costOfRevenue": "420331000", "interestIncome": "326438000", "incomeBeforeTax": "-167725000", "interestExpense": "326438000", "operatingIncome": "155298000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "25294000", "reportedCurrency": "USD", "netInterestIncome": "-326438000", "nonInterestIncome": "None", "operatingExpenses": "1384849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "263416000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "366381000", "sellingGeneralAndAdministrative": "331673000", "netIncomeFromContinuingOperations": "-193019000" }, "balance": { "goodwill": "2557595000", "inventory": "213879000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "5808164000", "longTermDebt": "3414151000", "shortTermDebt": "38884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1881929000", "reportedCurrency": "USD", "retainedEarnings": "-1195361000", "totalLiabilities": "5439410000", "otherCurrentAssets": "146010000", "totalCurrentAssets": "903931000", "currentLongTermDebt": "21250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4904233000", "currentAccountsPayable": "110047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162047000", "shortLongTermDebtTotal": "3529570000", "totalShareholderEquity": "368754000", "capitalLeaseObligations": "94169000", "otherCurrentLiabilities": "244365000", "totalCurrentLiabilities": "1143077000", "otherNonCurrentLiabilities": "15603000", "totalNonCurrentLiabilities": "4296333000", "cashAndShortTermInvestments": "203618000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1881929000", "cashAndCashEquivalentsAtCarryingValue": "203618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-193019000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-784000", "operatingCashflow": "236156000", "capitalExpenditures": "156609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77243000", "cashflowFromInvestment": "-136109000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "366381000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 1947773000, "cost_of_revenue": 464555000, "gross_profit": 1483218000, "ebit": 123829000, "ebitda": 495714000, "pretax_income": -453838000, "tax_provision": -49734000, "net_income": -404104000, "net_income_to_common": -404104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181473000, "total_current_assets": 903441000, "total_assets": 6071669000, "short_term_debt": 44105000, "long_term_debt": 3463873000, "total_debt": 3507978000, "total_liabilities": 5513539000, "total_equity": 558130000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4731263000 }, "cash_flow": { "operating_cash_flow": 256621000, "capital_expenditure": 140561000, "free_cash_flow": 397182000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295917, "ticker_id": 2640, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123829000", "ebitda": "495714000", "netIncome": "-404104000", "grossProfit": "1483218000", "depreciation": "None", "totalRevenue": "1947773000", "costOfRevenue": "464555000", "interestIncome": "278219000", "incomeBeforeTax": "-453838000", "interestExpense": "278219000", "operatingIncome": "-188171000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-49734000", "reportedCurrency": "USD", "netInterestIncome": "-278219000", "nonInterestIncome": "None", "operatingExpenses": "1671389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "278096000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371885000", "sellingGeneralAndAdministrative": "341474000", "netIncomeFromContinuingOperations": "-404104000" }, "balance": { "goodwill": "2598095000", "inventory": "248308000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "6071669000", "longTermDebt": "3463873000", "shortTermDebt": "44105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "2133168000", "reportedCurrency": "USD", "retainedEarnings": "-1002342000", "totalLiabilities": "5513539000", "otherCurrentAssets": "166075000", "totalCurrentAssets": "903441000", "currentLongTermDebt": "21250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5168228000", "currentAccountsPayable": "148822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "177110000", "shortLongTermDebtTotal": "3589929000", "totalShareholderEquity": "558130000", "capitalLeaseObligations": "104806000", "otherCurrentLiabilities": "263328000", "totalCurrentLiabilities": "1149330000", "otherNonCurrentLiabilities": "12096000", "totalNonCurrentLiabilities": "4364209000", "cashAndShortTermInvestments": "181473000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "2133168000", "cashAndCashEquivalentsAtCarryingValue": "181473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-404104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-85617000", "operatingCashflow": "256621000", "capitalExpenditures": "140561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204566000", "cashflowFromInvestment": "-162321000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1947773000, "cost_of_revenue": 464555000, "gross_profit": 1483218000, "research_and_development": 278096000, "selling_general_admin": 341474000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123829000, "depreciation_amortisation": 371885000, "ebitda": 495714000, "interest_expense": 278219000, "interest_income": null, "other_non_operating": null, "pretax_income": -453838000, "tax_provision": -49734000, "effective_tax_rate": null, "net_income": -404104000, "net_income_continuing_ops": -404104000, "net_income_to_common": -404104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181473000, "short_term_investments": null, "net_receivables": 307585000, "inventory": 248308000, "other_current_assets": null, "total_current_assets": 903441000, "net_ppe": null, "goodwill": 2598095000, "intangible_assets": 2133168000, "goodwill_and_intangibles": 4731263000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5168228000, "total_assets": 6071669000, "short_term_debt": 44105000, "accounts_payable": 148822000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1149330000, "long_term_debt": 3463873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4364209000, "total_liabilities": 5513539000, "total_debt": 3507978000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1002342000, "total_equity": 558130000, "shares_outstanding": 191001519, "operating_cash_flow": 256621000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140561000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -204566000, "free_cash_flow": 397182000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123829000", "ebitda": "495714000", "netIncome": "-404104000", "grossProfit": "1483218000", "depreciation": "None", "totalRevenue": "1947773000", "costOfRevenue": "464555000", "interestIncome": "278219000", "incomeBeforeTax": "-453838000", "interestExpense": "278219000", "operatingIncome": "-188171000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-49734000", "reportedCurrency": "USD", "netInterestIncome": "-278219000", "nonInterestIncome": "None", "operatingExpenses": "1671389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "278096000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371885000", "sellingGeneralAndAdministrative": "341474000", "netIncomeFromContinuingOperations": "-404104000" }, "balance": { "goodwill": "2598095000", "inventory": "248308000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "6071669000", "longTermDebt": "3463873000", "shortTermDebt": "44105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "2133168000", "reportedCurrency": "USD", "retainedEarnings": "-1002342000", "totalLiabilities": "5513539000", "otherCurrentAssets": "166075000", "totalCurrentAssets": "903441000", "currentLongTermDebt": "21250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5168228000", "currentAccountsPayable": "148822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "177110000", "shortLongTermDebtTotal": "3589929000", "totalShareholderEquity": "558130000", "capitalLeaseObligations": "104806000", "otherCurrentLiabilities": "263328000", "totalCurrentLiabilities": "1149330000", "otherNonCurrentLiabilities": "12096000", "totalNonCurrentLiabilities": "4364209000", "cashAndShortTermInvestments": "181473000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "2133168000", "cashAndCashEquivalentsAtCarryingValue": "181473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-404104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-85617000", "operatingCashflow": "256621000", "capitalExpenditures": "140561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204566000", "cashflowFromInvestment": "-162321000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371885000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 1790220000, "cost_of_revenue": 418523000, "gross_profit": 1371697000, "ebit": 55768000, "ebitda": 335686000, "pretax_income": -722818000, "tax_provision": -48564000, "net_income": -674254000, "net_income_to_common": -674254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296373000, "total_current_assets": 910568000, "total_assets": 6591824000, "short_term_debt": 42294000, "long_term_debt": 3561901000, "total_debt": 3604195000, "total_liabilities": 5642873000, "total_equity": 948951000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 5103630000 }, "cash_flow": { "operating_cash_flow": 205695000, "capital_expenditure": 30657000, "free_cash_flow": 236352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295922, "ticker_id": 2640, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55768000", "ebitda": "335686000", "netIncome": "-674254000", "grossProfit": "1371697000", "depreciation": "None", "totalRevenue": "1790220000", "costOfRevenue": "418523000", "interestIncome": "None", "incomeBeforeTax": "-722818000", "interestExpense": "214623000", "operatingIncome": "-435895000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-48564000", "reportedCurrency": "USD", "netInterestIncome": "-214623000", "nonInterestIncome": "None", "operatingExpenses": "1807592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279918000", "sellingGeneralAndAdministrative": "1036011000", "netIncomeFromContinuingOperations": "-674254000" }, "balance": { "goodwill": "2852673000", "inventory": "226198000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "6591824000", "longTermDebt": "3561901000", "shortTermDebt": "42294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "2250957000", "reportedCurrency": "USD", "retainedEarnings": "-598238000", "totalLiabilities": "5642873000", "otherCurrentAssets": "135749000", "totalCurrentAssets": "910568000", "currentLongTermDebt": "21250000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "252248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5681256000", "currentAccountsPayable": "156249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3697144000", "totalShareholderEquity": "948951000", "capitalLeaseObligations": "113993000", "otherCurrentLiabilities": "380994000", "totalCurrentLiabilities": "1214124000", "otherNonCurrentLiabilities": "15347000", "totalNonCurrentLiabilities": "4428749000", "cashAndShortTermInvestments": "296373000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "2250957000", "cashAndCashEquivalentsAtCarryingValue": "296373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-619375000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-27322000", "operatingCashflow": "205695000", "capitalExpenditures": "30657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5057148000", "cashflowFromInvestment": "-5323148000", "stockBasedCompensation": "84999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1790220000, "cost_of_revenue": 418523000, "gross_profit": 1371697000, "research_and_development": null, "selling_general_admin": 1036011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55768000, "depreciation_amortisation": 279918000, "ebitda": 335686000, "interest_expense": 214623000, "interest_income": null, "other_non_operating": null, "pretax_income": -722818000, "tax_provision": -48564000, "effective_tax_rate": null, "net_income": -674254000, "net_income_continuing_ops": -674254000, "net_income_to_common": -674254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296373000, "short_term_investments": null, "net_receivables": 252248000, "inventory": 226198000, "other_current_assets": null, "total_current_assets": 910568000, "net_ppe": null, "goodwill": 2852673000, "intangible_assets": 2250957000, "goodwill_and_intangibles": 5103630000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5681256000, "total_assets": 6591824000, "short_term_debt": 42294000, "accounts_payable": 156249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1214124000, "long_term_debt": 3561901000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4428749000, "total_liabilities": 5642873000, "total_debt": 3604195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -598238000, "total_equity": 948951000, "shares_outstanding": 191001519, "operating_cash_flow": 205695000, "stock_based_compensation": 84999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30657000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5323148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5057148000, "free_cash_flow": 236352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55768000", "ebitda": "335686000", "netIncome": "-674254000", "grossProfit": "1371697000", "depreciation": "None", "totalRevenue": "1790220000", "costOfRevenue": "418523000", "interestIncome": "None", "incomeBeforeTax": "-722818000", "interestExpense": "214623000", "operatingIncome": "-435895000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-48564000", "reportedCurrency": "USD", "netInterestIncome": "-214623000", "nonInterestIncome": "None", "operatingExpenses": "1807592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279918000", "sellingGeneralAndAdministrative": "1036011000", "netIncomeFromContinuingOperations": "-674254000" }, "balance": { "goodwill": "2852673000", "inventory": "226198000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "6591824000", "longTermDebt": "3561901000", "shortTermDebt": "42294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "2250957000", "reportedCurrency": "USD", "retainedEarnings": "-598238000", "totalLiabilities": "5642873000", "otherCurrentAssets": "135749000", "totalCurrentAssets": "910568000", "currentLongTermDebt": "21250000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "252248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5681256000", "currentAccountsPayable": "156249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3697144000", "totalShareholderEquity": "948951000", "capitalLeaseObligations": "113993000", "otherCurrentLiabilities": "380994000", "totalCurrentLiabilities": "1214124000", "otherNonCurrentLiabilities": "15347000", "totalNonCurrentLiabilities": "4428749000", "cashAndShortTermInvestments": "296373000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "2250957000", "cashAndCashEquivalentsAtCarryingValue": "296373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-619375000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-27322000", "operatingCashflow": "205695000", "capitalExpenditures": "30657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5057148000", "cashflowFromInvestment": "-5323148000", "stockBasedCompensation": "84999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343188000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 1544705000, "cost_of_revenue": 336537000, "gross_profit": 1208168000, "ebit": 279060000, "ebitda": 363743000, "pretax_income": 58957000, "tax_provision": 14207000, "net_income": 44750000, "net_income_to_common": 44750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 354323000, "total_current_assets": 843938000, "total_assets": 2326153000, "short_term_debt": 33361000, "long_term_debt": null, "total_debt": 33361000, "total_liabilities": 3831629000, "total_equity": -1505476000, "shares_outstanding": 11615412, "goodwill_and_intangibles": 942387000 }, "cash_flow": { "operating_cash_flow": 395378000, "capital_expenditure": 107985000, "free_cash_flow": 503363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295927, "ticker_id": 2640, "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "279060000", "ebitda": "363743000", "netIncome": "44750000", "grossProfit": "1208168000", "depreciation": "None", "totalRevenue": "1544705000", "costOfRevenue": "336537000", "interestIncome": "None", "incomeBeforeTax": "58957000", "interestExpense": "None", "operatingIncome": "249508000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "14207000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "958660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35350000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84683000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "500731000", "inventory": "153591000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "2326153000", "longTermDebt": "None", "shortTermDebt": "33361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "441656000", "reportedCurrency": "None", "retainedEarnings": "-1489310000", "totalLiabilities": "3831629000", "otherCurrentAssets": "104937000", "totalCurrentAssets": "843938000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1482215000", "currentAccountsPayable": "127611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2242083000", "totalShareholderEquity": "-1505476000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "809256000", "totalCurrentLiabilities": "970228000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2861401000", "cashAndShortTermInvestments": "354323000", "commonStockSharesOutstanding": "11615412", "intangibleAssetsExcludingGoodwill": "441656000", "cashAndCashEquivalentsAtCarryingValue": "354323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44750000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "None", "changeInInventory": "-4168000", "operatingCashflow": "395378000", "capitalExpenditures": "107985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111638000", "cashflowFromInvestment": "-113188000", "stockBasedCompensation": "7263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1544705000, "cost_of_revenue": 336537000, "gross_profit": 1208168000, "research_and_development": 35350000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 279060000, "depreciation_amortisation": 84683000, "ebitda": 363743000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 58957000, "tax_provision": 14207000, "effective_tax_rate": null, "net_income": 44750000, "net_income_continuing_ops": null, "net_income_to_common": 44750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 354323000, "short_term_investments": null, "net_receivables": 231087000, "inventory": 153591000, "other_current_assets": null, "total_current_assets": 843938000, "net_ppe": null, "goodwill": 500731000, "intangible_assets": 441656000, "goodwill_and_intangibles": 942387000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1482215000, "total_assets": 2326153000, "short_term_debt": 33361000, "accounts_payable": 127611000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 970228000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2861401000, "total_liabilities": 3831629000, "total_debt": 33361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1489310000, "total_equity": -1505476000, "shares_outstanding": 11615412, "operating_cash_flow": 395378000, "stock_based_compensation": 7263000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107985000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111638000, "free_cash_flow": 503363000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "279060000", "ebitda": "363743000", "netIncome": "44750000", "grossProfit": "1208168000", "depreciation": "None", "totalRevenue": "1544705000", "costOfRevenue": "336537000", "interestIncome": "None", "incomeBeforeTax": "58957000", "interestExpense": "None", "operatingIncome": "249508000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "14207000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "958660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35350000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84683000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "500731000", "inventory": "153591000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "2326153000", "longTermDebt": "None", "shortTermDebt": "33361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "441656000", "reportedCurrency": "None", "retainedEarnings": "-1489310000", "totalLiabilities": "3831629000", "otherCurrentAssets": "104937000", "totalCurrentAssets": "843938000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1482215000", "currentAccountsPayable": "127611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2242083000", "totalShareholderEquity": "-1505476000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "809256000", "totalCurrentLiabilities": "970228000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2861401000", "cashAndShortTermInvestments": "354323000", "commonStockSharesOutstanding": "11615412", "intangibleAssetsExcludingGoodwill": "441656000", "cashAndCashEquivalentsAtCarryingValue": "354323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44750000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "None", "changeInInventory": "-4168000", "operatingCashflow": "395378000", "capitalExpenditures": "107985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111638000", "cashflowFromInvestment": "-113188000", "stockBasedCompensation": "7263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120033000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 1584756000, "cost_of_revenue": 358279000, "gross_profit": 1226477000, "ebit": 104884000, "ebitda": 200688000, "pretax_income": -123776000, "tax_provision": 11529000, "net_income": -135305000, "net_income_to_common": -135305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176998000, "total_current_assets": 699264000, "total_assets": 2232990000, "short_term_debt": 42885000, "long_term_debt": null, "total_debt": 42885000, "total_liabilities": 3801346000, "total_equity": -1568356000, "shares_outstanding": 11500278, "goodwill_and_intangibles": 986991000 }, "cash_flow": { "operating_cash_flow": 263598000, "capital_expenditure": 73846000, "free_cash_flow": 337444000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295932, "ticker_id": 2640, "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104884000", "ebitda": "200688000", "netIncome": "-135305000", "grossProfit": "1226477000", "depreciation": "None", "totalRevenue": "1584756000", "costOfRevenue": "358279000", "interestIncome": "None", "incomeBeforeTax": "-123776000", "interestExpense": "None", "operatingIncome": "55203000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "11529000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1171274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37806000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95804000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "491211000", "inventory": "177043000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "2232990000", "longTermDebt": "None", "shortTermDebt": "42885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "495780000", "reportedCurrency": "None", "retainedEarnings": "-1534060000", "totalLiabilities": "3801346000", "otherCurrentAssets": "102876000", "totalCurrentAssets": "699264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1533726000", "currentAccountsPayable": "113975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2305548000", "totalShareholderEquity": "-1568356000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "707142999", "totalCurrentLiabilities": "864003000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2937343000", "cashAndShortTermInvestments": "176998000", "commonStockSharesOutstanding": "11500278", "intangibleAssetsExcludingGoodwill": "495780000", "cashAndCashEquivalentsAtCarryingValue": "176998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "None", "changeInInventory": "-5628000", "operatingCashflow": "263598000", "capitalExpenditures": "73846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113881000", "cashflowFromInvestment": "-145448000", "stockBasedCompensation": "13046000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1584756000, "cost_of_revenue": 358279000, "gross_profit": 1226477000, "research_and_development": 37806000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104884000, "depreciation_amortisation": 95804000, "ebitda": 200688000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -123776000, "tax_provision": 11529000, "effective_tax_rate": null, "net_income": -135305000, "net_income_continuing_ops": null, "net_income_to_common": -135305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176998000, "short_term_investments": null, "net_receivables": 242347000, "inventory": 177043000, "other_current_assets": null, "total_current_assets": 699264000, "net_ppe": null, "goodwill": 491211000, "intangible_assets": 495780000, "goodwill_and_intangibles": 986991000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1533726000, "total_assets": 2232990000, "short_term_debt": 42885000, "accounts_payable": 113975000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 864003000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2937343000, "total_liabilities": 3801346000, "total_debt": 42885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1534060000, "total_equity": -1568356000, "shares_outstanding": 11500278, "operating_cash_flow": 263598000, "stock_based_compensation": 13046000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73846000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145448000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113881000, "free_cash_flow": 337444000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104884000", "ebitda": "200688000", "netIncome": "-135305000", "grossProfit": "1226477000", "depreciation": "None", "totalRevenue": "1584756000", "costOfRevenue": "358279000", "interestIncome": "None", "incomeBeforeTax": "-123776000", "interestExpense": "None", "operatingIncome": "55203000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "11529000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1171274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37806000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95804000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "491211000", "inventory": "177043000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "2232990000", "longTermDebt": "None", "shortTermDebt": "42885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "495780000", "reportedCurrency": "None", "retainedEarnings": "-1534060000", "totalLiabilities": "3801346000", "otherCurrentAssets": "102876000", "totalCurrentAssets": "699264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1533726000", "currentAccountsPayable": "113975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2305548000", "totalShareholderEquity": "-1568356000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "707142999", "totalCurrentLiabilities": "864003000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2937343000", "cashAndShortTermInvestments": "176998000", "commonStockSharesOutstanding": "11500278", "intangibleAssetsExcludingGoodwill": "495780000", "cashAndCashEquivalentsAtCarryingValue": "176998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "None", "changeInInventory": "-5628000", "operatingCashflow": "263598000", "capitalExpenditures": "73846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113881000", "cashflowFromInvestment": "-145448000", "stockBasedCompensation": "13046000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261537000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 1596945000, "cost_of_revenue": 394531000, "gross_profit": 1202414000, "ebit": 45960000, "ebitda": 151043000, "pretax_income": -149886000, "tax_provision": 10535000, "net_income": -160421000, "net_income_to_common": -160421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314945000, "total_current_assets": 958004000, "total_assets": 2514436000, "short_term_debt": 31297000, "long_term_debt": null, "total_debt": 31297000, "total_liabilities": 3820693000, "total_equity": -1306257000, "shares_outstanding": 11383271, "goodwill_and_intangibles": 1075248000 }, "cash_flow": { "operating_cash_flow": 156353000, "capital_expenditure": 63239000, "free_cash_flow": 219592000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295937, "ticker_id": 2640, "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45960000", "ebitda": "151043000", "netIncome": "-160421000", "grossProfit": "1202414000", "depreciation": "None", "totalRevenue": "1596945000", "costOfRevenue": "394531000", "interestIncome": "None", "incomeBeforeTax": "-149886000", "interestExpense": "None", "operatingIncome": "30690000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "10535000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1171724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105083000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "494059000", "inventory": "185531000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "2514436000", "longTermDebt": "None", "shortTermDebt": "31297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "581189000", "reportedCurrency": "None", "retainedEarnings": "-1283826000", "totalLiabilities": "3820693000", "otherCurrentAssets": "111178000", "totalCurrentAssets": "958004000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "346350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1556432000", "currentAccountsPayable": "132598999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2219711000", "totalShareholderEquity": "-1306257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "768226000", "totalCurrentLiabilities": "932122000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2888571000", "cashAndShortTermInvestments": "314945000", "commonStockSharesOutstanding": "11383271", "intangibleAssetsExcludingGoodwill": "581189000", "cashAndCashEquivalentsAtCarryingValue": "314945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "None", "changeInInventory": "-45345000", "operatingCashflow": "156353000", "capitalExpenditures": "63239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52432000", "cashflowFromInvestment": "-160694000", "stockBasedCompensation": "20190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1596945000, "cost_of_revenue": 394531000, "gross_profit": 1202414000, "research_and_development": 5500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45960000, "depreciation_amortisation": 105083000, "ebitda": 151043000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -149886000, "tax_provision": 10535000, "effective_tax_rate": null, "net_income": -160421000, "net_income_continuing_ops": null, "net_income_to_common": -160421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314945000, "short_term_investments": null, "net_receivables": 346350000, "inventory": 185531000, "other_current_assets": null, "total_current_assets": 958004000, "net_ppe": null, "goodwill": 494059000, "intangible_assets": 581189000, "goodwill_and_intangibles": 1075248000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1556432000, "total_assets": 2514436000, "short_term_debt": 31297000, "accounts_payable": 132598999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 932122000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2888571000, "total_liabilities": 3820693000, "total_debt": 31297000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1283826000, "total_equity": -1306257000, "shares_outstanding": 11383271, "operating_cash_flow": 156353000, "stock_based_compensation": 20190000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160694000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52432000, "free_cash_flow": 219592000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45960000", "ebitda": "151043000", "netIncome": "-160421000", "grossProfit": "1202414000", "depreciation": "None", "totalRevenue": "1596945000", "costOfRevenue": "394531000", "interestIncome": "None", "incomeBeforeTax": "-149886000", "interestExpense": "None", "operatingIncome": "30690000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "10535000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1171724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105083000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "494059000", "inventory": "185531000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "2514436000", "longTermDebt": "None", "shortTermDebt": "31297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "581189000", "reportedCurrency": "None", "retainedEarnings": "-1283826000", "totalLiabilities": "3820693000", "otherCurrentAssets": "111178000", "totalCurrentAssets": "958004000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "346350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1556432000", "currentAccountsPayable": "132598999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2219711000", "totalShareholderEquity": "-1306257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "768226000", "totalCurrentLiabilities": "932122000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2888571000", "cashAndShortTermInvestments": "314945000", "commonStockSharesOutstanding": "11383271", "intangibleAssetsExcludingGoodwill": "581189000", "cashAndCashEquivalentsAtCarryingValue": "314945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "None", "changeInInventory": "-45345000", "operatingCashflow": "156353000", "capitalExpenditures": "63239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52432000", "cashflowFromInvestment": "-160694000", "stockBasedCompensation": "20190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-03-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 1719072000, "cost_of_revenue": 426636000, "gross_profit": 1292436000, "ebit": 107631000, "ebitda": 217140000, "pretax_income": -73281000, "tax_provision": 7351000, "net_income": -65930000, "net_income_to_common": -65930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407632000, "total_current_assets": 946813000, "total_assets": 2517272000, "short_term_debt": 17269000, "long_term_debt": null, "total_debt": 17269000, "total_liabilities": 3715805000, "total_equity": -1198533000, "shares_outstanding": 11267126, "goodwill_and_intangibles": 1159000000 }, "cash_flow": { "operating_cash_flow": 263892000, "capital_expenditure": 45127000, "free_cash_flow": 309019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295942, "ticker_id": 2640, "period_end_date": "2018-03-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107631000", "ebitda": "217140000", "netIncome": "-65930000", "grossProfit": "1292436000", "depreciation": "None", "totalRevenue": "1719072000", "costOfRevenue": "426636000", "interestIncome": "None", "incomeBeforeTax": "-73281000", "interestExpense": "None", "operatingIncome": "93370000", "fiscalDateEnding": "2018-03-31", "incomeTaxExpense": "7351000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1199066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109509000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "497268000", "inventory": "169050000", "commonStock": "104000", "currentDebt": "None", "investments": "None", "totalAssets": "2517272000", "longTermDebt": "None", "shortTermDebt": "17269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-03-31", "intangibleAssets": "661732000", "reportedCurrency": "None", "retainedEarnings": "-1151657000", "totalLiabilities": "3715805000", "otherCurrentAssets": "95376000", "totalCurrentAssets": "946813000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1570459000", "currentAccountsPayable": "113902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2239839000", "totalShareholderEquity": "-1198533000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "684085000", "totalCurrentLiabilities": "815256000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2900549000", "cashAndShortTermInvestments": "407632000", "commonStockSharesOutstanding": "11267126", "intangibleAssetsExcludingGoodwill": "661732000", "cashAndCashEquivalentsAtCarryingValue": "407632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65930000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-03-31", "reportedCurrency": "None", "changeInInventory": "-13728000", "operatingCashflow": "263892000", "capitalExpenditures": "45127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142311000", "cashflowFromInvestment": "-135711000", "stockBasedCompensation": "14288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1719072000, "cost_of_revenue": 426636000, "gross_profit": 1292436000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107631000, "depreciation_amortisation": 109509000, "ebitda": 217140000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -73281000, "tax_provision": 7351000, "effective_tax_rate": null, "net_income": -65930000, "net_income_continuing_ops": null, "net_income_to_common": -65930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 407632000, "short_term_investments": null, "net_receivables": 274755000, "inventory": 169050000, "other_current_assets": null, "total_current_assets": 946813000, "net_ppe": null, "goodwill": 497268000, "intangible_assets": 661732000, "goodwill_and_intangibles": 1159000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1570459000, "total_assets": 2517272000, "short_term_debt": 17269000, "accounts_payable": 113902000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 815256000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2900549000, "total_liabilities": 3715805000, "total_debt": 17269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1151657000, "total_equity": -1198533000, "shares_outstanding": 11267126, "operating_cash_flow": 263892000, "stock_based_compensation": 14288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142311000, "free_cash_flow": 309019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107631000", "ebitda": "217140000", "netIncome": "-65930000", "grossProfit": "1292436000", "depreciation": "None", "totalRevenue": "1719072000", "costOfRevenue": "426636000", "interestIncome": "None", "incomeBeforeTax": "-73281000", "interestExpense": "None", "operatingIncome": "93370000", "fiscalDateEnding": "2018-03-31", "incomeTaxExpense": "7351000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1199066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109509000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "497268000", "inventory": "169050000", "commonStock": "104000", "currentDebt": "None", "investments": "None", "totalAssets": "2517272000", "longTermDebt": "None", "shortTermDebt": "17269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-03-31", "intangibleAssets": "661732000", "reportedCurrency": "None", "retainedEarnings": "-1151657000", "totalLiabilities": "3715805000", "otherCurrentAssets": "95376000", "totalCurrentAssets": "946813000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1570459000", "currentAccountsPayable": "113902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2239839000", "totalShareholderEquity": "-1198533000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "684085000", "totalCurrentLiabilities": "815256000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2900549000", "cashAndShortTermInvestments": "407632000", "commonStockSharesOutstanding": "11267126", "intangibleAssetsExcludingGoodwill": "661732000", "cashAndCashEquivalentsAtCarryingValue": "407632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65930000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-03-31", "reportedCurrency": "None", "changeInInventory": "-13728000", "operatingCashflow": "263892000", "capitalExpenditures": "45127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142311000", "cashflowFromInvestment": "-135711000", "stockBasedCompensation": "14288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 434162000, "cost_of_revenue": 63844000, "gross_profit": 370318000, "ebit": 34834000, "ebitda": 139902000, "pretax_income": -25149000, "tax_provision": -4950000, "net_income": -20199000, "net_income_to_common": -20199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514392000, "total_current_assets": 1068907000, "total_assets": 5644047000, "short_term_debt": 27162000, "long_term_debt": 2605642000, "total_debt": 2632804000, "total_liabilities": 4868705000, "total_equity": 775342000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4098283000 }, "cash_flow": { "operating_cash_flow": 308966000, "capital_expenditure": 773000, "free_cash_flow": 309739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295903, "ticker_id": 2640, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34834000", "ebitda": "139902000", "netIncome": "-20199000", "grossProfit": "370318000", "depreciation": "None", "totalRevenue": "434162000", "costOfRevenue": "63844000", "interestIncome": "47358000", "incomeBeforeTax": "-25149000", "interestExpense": "47358000", "operatingIncome": "30392000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4950000", "reportedCurrency": "USD", "netInterestIncome": "-47358000", "nonInterestIncome": "None", "operatingExpenses": "339926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67515000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105068000", "sellingGeneralAndAdministrative": "86947000", "netIncomeFromContinuingOperations": "-20199000" }, "balance": { "goodwill": "2557595000", "inventory": "169667000", "commonStock": "1910000", "currentDebt": "None", "investments": "None", "totalAssets": "5644047000", "longTermDebt": "2605642000", "shortTermDebt": "27162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1540688000", "reportedCurrency": "USD", "retainedEarnings": "-1195613000", "totalLiabilities": "4868705000", "otherCurrentAssets": "142517000", "totalCurrentAssets": "1068907000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4575140000", "currentAccountsPayable": "113127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "138261000", "shortLongTermDebtTotal": "2693295000", "totalShareholderEquity": "775342000", "capitalLeaseObligations": "74483000", "otherCurrentLiabilities": "328629000", "totalCurrentLiabilities": "1282071000", "otherNonCurrentLiabilities": "20439000", "totalNonCurrentLiabilities": "3586634000", "cashAndShortTermInvestments": "514392000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1540688000", "cashAndCashEquivalentsAtCarryingValue": "514392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20199000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-36658000", "operatingCashflow": "308966000", "capitalExpenditures": "773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207309000", "cashflowFromInvestment": "-51165000", "stockBasedCompensation": "31737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "392862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 434162000, "cost_of_revenue": 63844000, "gross_profit": 370318000, "research_and_development": 67515000, "selling_general_admin": 86947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34834000, "depreciation_amortisation": 105068000, "ebitda": 139902000, "interest_expense": 47358000, "interest_income": null, "other_non_operating": null, "pretax_income": -25149000, "tax_provision": -4950000, "effective_tax_rate": null, "net_income": -20199000, "net_income_continuing_ops": -20199000, "net_income_to_common": -20199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 514392000, "short_term_investments": null, "net_receivables": 242331000, "inventory": 169667000, "other_current_assets": null, "total_current_assets": 1068907000, "net_ppe": null, "goodwill": 2557595000, "intangible_assets": 1540688000, "goodwill_and_intangibles": 4098283000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4575140000, "total_assets": 5644047000, "short_term_debt": 27162000, "accounts_payable": 113127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1282071000, "long_term_debt": 2605642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3586634000, "total_liabilities": 4868705000, "total_debt": 2632804000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1195613000, "total_equity": 775342000, "shares_outstanding": 191001519, "operating_cash_flow": 308966000, "stock_based_compensation": 31737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51165000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207309000, "free_cash_flow": 309739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34834000", "ebitda": "139902000", "netIncome": "-20199000", "grossProfit": "370318000", "depreciation": "None", "totalRevenue": "434162000", "costOfRevenue": "63844000", "interestIncome": "47358000", "incomeBeforeTax": "-25149000", "interestExpense": "47358000", "operatingIncome": "30392000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4950000", "reportedCurrency": "USD", "netInterestIncome": "-47358000", "nonInterestIncome": "None", "operatingExpenses": "339926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67515000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105068000", "sellingGeneralAndAdministrative": "86947000", "netIncomeFromContinuingOperations": "-20199000" }, "balance": { "goodwill": "2557595000", "inventory": "169667000", "commonStock": "1910000", "currentDebt": "None", "investments": "None", "totalAssets": "5644047000", "longTermDebt": "2605642000", "shortTermDebt": "27162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1540688000", "reportedCurrency": "USD", "retainedEarnings": "-1195613000", "totalLiabilities": "4868705000", "otherCurrentAssets": "142517000", "totalCurrentAssets": "1068907000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4575140000", "currentAccountsPayable": "113127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "138261000", "shortLongTermDebtTotal": "2693295000", "totalShareholderEquity": "775342000", "capitalLeaseObligations": "74483000", "otherCurrentLiabilities": "328629000", "totalCurrentLiabilities": "1282071000", "otherNonCurrentLiabilities": "20439000", "totalNonCurrentLiabilities": "3586634000", "cashAndShortTermInvestments": "514392000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1540688000", "cashAndCashEquivalentsAtCarryingValue": "514392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20199000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-36658000", "operatingCashflow": "308966000", "capitalExpenditures": "773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207309000", "cashflowFromInvestment": "-51165000", "stockBasedCompensation": "31737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "392862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27121000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 669187000, "cost_of_revenue": 139077000, "gross_profit": 530110000, "ebit": 140164000, "ebitda": 200970000, "pretax_income": 84224000, "tax_provision": -21060000, "net_income": 105284000, "net_income_to_common": 105284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 463187000, "total_current_assets": 1424403000, "total_assets": 6045389000, "short_term_debt": 25706000, "long_term_debt": 2796958000, "total_debt": 2822664000, "total_liabilities": 5250797000, "total_equity": 794592000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4138718000 }, "cash_flow": { "operating_cash_flow": 264983000, "capital_expenditure": 21195000, "free_cash_flow": 286178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295904, "ticker_id": 2640, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140164000", "ebitda": "200970000", "netIncome": "105284000", "grossProfit": "530110000", "depreciation": "None", "totalRevenue": "669187000", "costOfRevenue": "139077000", "interestIncome": "55940000", "incomeBeforeTax": "84224000", "interestExpense": "55940000", "operatingIncome": "156525000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-21060000", "reportedCurrency": "USD", "netInterestIncome": "-55940000", "nonInterestIncome": "None", "operatingExpenses": "373585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69651000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60806000", "sellingGeneralAndAdministrative": "111148000", "netIncomeFromContinuingOperations": "105284000" }, "balance": { "goodwill": "2557595000", "inventory": "132962000", "commonStock": "1910000", "currentDebt": "None", "investments": "None", "totalAssets": "6045389000", "longTermDebt": "2796958000", "shortTermDebt": "25706000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1581123000", "reportedCurrency": "USD", "retainedEarnings": "-1175414000", "totalLiabilities": "5250797000", "otherCurrentAssets": "161487000", "totalCurrentAssets": "1424403000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "666767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4620986000", "currentAccountsPayable": "125696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145511000", "shortLongTermDebtTotal": "2884966000", "totalShareholderEquity": "794592000", "capitalLeaseObligations": "74838000", "otherCurrentLiabilities": "291338000", "totalCurrentLiabilities": "1409680000", "otherNonCurrentLiabilities": "19402000", "totalNonCurrentLiabilities": "3841117000", "cashAndShortTermInvestments": "463187000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1581123000", "cashAndCashEquivalentsAtCarryingValue": "463187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "22982000", "operatingCashflow": "264983000", "capitalExpenditures": "21195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-969000", "cashflowFromInvestment": "-47483000", "stockBasedCompensation": "31076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "392862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 669187000, "cost_of_revenue": 139077000, "gross_profit": 530110000, "research_and_development": 69651000, "selling_general_admin": 111148000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140164000, "depreciation_amortisation": 60806000, "ebitda": 200970000, "interest_expense": 55940000, "interest_income": null, "other_non_operating": null, "pretax_income": 84224000, "tax_provision": -21060000, "effective_tax_rate": null, "net_income": 105284000, "net_income_continuing_ops": 105284000, "net_income_to_common": 105284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 463187000, "short_term_investments": null, "net_receivables": 666767000, "inventory": 132962000, "other_current_assets": null, "total_current_assets": 1424403000, "net_ppe": null, "goodwill": 2557595000, "intangible_assets": 1581123000, "goodwill_and_intangibles": 4138718000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4620986000, "total_assets": 6045389000, "short_term_debt": 25706000, "accounts_payable": 125696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1409680000, "long_term_debt": 2796958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3841117000, "total_liabilities": 5250797000, "total_debt": 2822664000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1175414000, "total_equity": 794592000, "shares_outstanding": 191001519, "operating_cash_flow": 264983000, "stock_based_compensation": 31076000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47483000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -969000, "free_cash_flow": 286178000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140164000", "ebitda": "200970000", "netIncome": "105284000", "grossProfit": "530110000", "depreciation": "None", "totalRevenue": "669187000", "costOfRevenue": "139077000", "interestIncome": "55940000", "incomeBeforeTax": "84224000", "interestExpense": "55940000", "operatingIncome": "156525000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-21060000", "reportedCurrency": "USD", "netInterestIncome": "-55940000", "nonInterestIncome": "None", "operatingExpenses": "373585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69651000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60806000", "sellingGeneralAndAdministrative": "111148000", "netIncomeFromContinuingOperations": "105284000" }, "balance": { "goodwill": "2557595000", "inventory": "132962000", "commonStock": "1910000", "currentDebt": "None", "investments": "None", "totalAssets": "6045389000", "longTermDebt": "2796958000", "shortTermDebt": "25706000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1581123000", "reportedCurrency": "USD", "retainedEarnings": "-1175414000", "totalLiabilities": "5250797000", "otherCurrentAssets": "161487000", "totalCurrentAssets": "1424403000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "666767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4620986000", "currentAccountsPayable": "125696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145511000", "shortLongTermDebtTotal": "2884966000", "totalShareholderEquity": "794592000", "capitalLeaseObligations": "74838000", "otherCurrentLiabilities": "291338000", "totalCurrentLiabilities": "1409680000", "otherNonCurrentLiabilities": "19402000", "totalNonCurrentLiabilities": "3841117000", "cashAndShortTermInvestments": "463187000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1581123000", "cashAndCashEquivalentsAtCarryingValue": "463187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "22982000", "operatingCashflow": "264983000", "capitalExpenditures": "21195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-969000", "cashflowFromInvestment": "-47483000", "stockBasedCompensation": "31076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "392862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116410000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 535710000, "cost_of_revenue": 123384000, "gross_profit": 412326000, "ebit": 96225000, "ebitda": 184079000, "pretax_income": 37451000, "tax_provision": 36949000, "net_income": 502000, "net_income_to_common": 502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247331000, "total_current_assets": 991829000, "total_assets": 5661465000, "short_term_debt": 26282000, "long_term_debt": 3165341000, "total_debt": 3191623000, "total_liabilities": 5378204000, "total_equity": 283261000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4187339000 }, "cash_flow": { "operating_cash_flow": -96652000, "capital_expenditure": 39071000, "free_cash_flow": -57581000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295905, "ticker_id": 2640, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96225000", "ebitda": "184079000", "netIncome": "502000", "grossProfit": "412326000", "depreciation": "None", "totalRevenue": "535710000", "costOfRevenue": "123384000", "interestIncome": "58774000", "incomeBeforeTax": "37451000", "interestExpense": "58774000", "operatingIncome": "96225000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "36949000", "reportedCurrency": "USD", "netInterestIncome": "-58774000", "nonInterestIncome": "None", "operatingExpenses": "316101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65458000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87854000", "sellingGeneralAndAdministrative": "75392000", "netIncomeFromContinuingOperations": "502000" }, "balance": { "goodwill": "2557595000", "inventory": "160722000", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "5661465000", "longTermDebt": "3165341000", "shortTermDebt": "26282000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1629744000", "reportedCurrency": "USD", "retainedEarnings": "-1280698000", "totalLiabilities": "5378204000", "otherCurrentAssets": "139087000", "totalCurrentAssets": "991829000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669636000", "currentAccountsPayable": "117142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146434000", "shortLongTermDebtTotal": "3256008000", "totalShareholderEquity": "283261000", "capitalLeaseObligations": "77497000", "otherCurrentLiabilities": "274167000", "totalCurrentLiabilities": "1198998000", "otherNonCurrentLiabilities": "21916000", "totalNonCurrentLiabilities": "4179206000", "cashAndShortTermInvestments": "247331000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1629744000", "cashAndCashEquivalentsAtCarryingValue": "247331000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "502000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "10544000", "operatingCashflow": "-96652000", "capitalExpenditures": "39071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7384000", "cashflowFromInvestment": "-39071000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 535710000, "cost_of_revenue": 123384000, "gross_profit": 412326000, "research_and_development": 65458000, "selling_general_admin": 75392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96225000, "depreciation_amortisation": 87854000, "ebitda": 184079000, "interest_expense": 58774000, "interest_income": null, "other_non_operating": null, "pretax_income": 37451000, "tax_provision": 36949000, "effective_tax_rate": null, "net_income": 502000, "net_income_continuing_ops": 502000, "net_income_to_common": 502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247331000, "short_term_investments": null, "net_receivables": 444689000, "inventory": 160722000, "other_current_assets": null, "total_current_assets": 991829000, "net_ppe": null, "goodwill": 2557595000, "intangible_assets": 1629744000, "goodwill_and_intangibles": 4187339000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4669636000, "total_assets": 5661465000, "short_term_debt": 26282000, "accounts_payable": 117142000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1198998000, "long_term_debt": 3165341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4179206000, "total_liabilities": 5378204000, "total_debt": 3191623000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1280698000, "total_equity": 283261000, "shares_outstanding": 191001519, "operating_cash_flow": -96652000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39071000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7384000, "free_cash_flow": -57581000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96225000", "ebitda": "184079000", "netIncome": "502000", "grossProfit": "412326000", "depreciation": "None", "totalRevenue": "535710000", "costOfRevenue": "123384000", "interestIncome": "58774000", "incomeBeforeTax": "37451000", "interestExpense": "58774000", "operatingIncome": "96225000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "36949000", "reportedCurrency": "USD", "netInterestIncome": "-58774000", "nonInterestIncome": "None", "operatingExpenses": "316101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65458000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87854000", "sellingGeneralAndAdministrative": "75392000", "netIncomeFromContinuingOperations": "502000" }, "balance": { "goodwill": "2557595000", "inventory": "160722000", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "5661465000", "longTermDebt": "3165341000", "shortTermDebt": "26282000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1629744000", "reportedCurrency": "USD", "retainedEarnings": "-1280698000", "totalLiabilities": "5378204000", "otherCurrentAssets": "139087000", "totalCurrentAssets": "991829000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669636000", "currentAccountsPayable": "117142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146434000", "shortLongTermDebtTotal": "3256008000", "totalShareholderEquity": "283261000", "capitalLeaseObligations": "77497000", "otherCurrentLiabilities": "274167000", "totalCurrentLiabilities": "1198998000", "otherNonCurrentLiabilities": "21916000", "totalNonCurrentLiabilities": "4179206000", "cashAndShortTermInvestments": "247331000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1629744000", "cashAndCashEquivalentsAtCarryingValue": "247331000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "502000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "10544000", "operatingCashflow": "-96652000", "capitalExpenditures": "39071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7384000", "cashflowFromInvestment": "-39071000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87854000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 473262000, "cost_of_revenue": 78393000, "gross_profit": 394869000, "ebit": 27772000, "ebitda": 158989000, "pretax_income": -35775000, "tax_provision": 121092000, "net_income": -156867000, "net_income_to_common": -156867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389830000, "total_current_assets": 1052631000, "total_assets": 5757760000, "short_term_debt": 25843000, "long_term_debt": 3164551000, "total_debt": 3190394000, "total_liabilities": 5477516000, "total_equity": 280244000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4233962000 }, "cash_flow": { "operating_cash_flow": -41185000, "capital_expenditure": 57965000, "free_cash_flow": 16780000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295906, "ticker_id": 2640, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27772000", "ebitda": "158989000", "netIncome": "-156867000", "grossProfit": "394869000", "depreciation": "None", "totalRevenue": "473262000", "costOfRevenue": "78393000", "interestIncome": "63547000", "incomeBeforeTax": "-35775000", "interestExpense": "63547000", "operatingIncome": "27772000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "121092000", "reportedCurrency": "USD", "netInterestIncome": "-63547000", "nonInterestIncome": "None", "operatingExpenses": "367097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131217000", "sellingGeneralAndAdministrative": "428748000", "netIncomeFromContinuingOperations": "-156867000" }, "balance": { "goodwill": "2557595000", "inventory": "174018000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "5757760000", "longTermDebt": "3164551000", "shortTermDebt": "25843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1676367000", "reportedCurrency": "USD", "retainedEarnings": "-1281200000", "totalLiabilities": "5477516000", "otherCurrentAssets": "150357000", "totalCurrentAssets": "1052631000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4705129000", "currentAccountsPayable": "146742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144858000", "shortLongTermDebtTotal": "3255131000", "totalShareholderEquity": "280244000", "capitalLeaseObligations": "77410000", "otherCurrentLiabilities": "304006000", "totalCurrentLiabilities": "1330419000", "otherNonCurrentLiabilities": "19997000", "totalNonCurrentLiabilities": "4147097000", "cashAndShortTermInvestments": "389830000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1676367000", "cashAndCashEquivalentsAtCarryingValue": "389830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-25697000", "operatingCashflow": "-41185000", "capitalExpenditures": "57965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54778000", "cashflowFromInvestment": "-63965000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 473262000, "cost_of_revenue": 78393000, "gross_profit": 394869000, "research_and_development": null, "selling_general_admin": 428748000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27772000, "depreciation_amortisation": 131217000, "ebitda": 158989000, "interest_expense": 63547000, "interest_income": null, "other_non_operating": null, "pretax_income": -35775000, "tax_provision": 121092000, "effective_tax_rate": null, "net_income": -156867000, "net_income_continuing_ops": -156867000, "net_income_to_common": -156867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389830000, "short_term_investments": null, "net_receivables": 338426000, "inventory": 174018000, "other_current_assets": null, "total_current_assets": 1052631000, "net_ppe": null, "goodwill": 2557595000, "intangible_assets": 1676367000, "goodwill_and_intangibles": 4233962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4705129000, "total_assets": 5757760000, "short_term_debt": 25843000, "accounts_payable": 146742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1330419000, "long_term_debt": 3164551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4147097000, "total_liabilities": 5477516000, "total_debt": 3190394000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1281200000, "total_equity": 280244000, "shares_outstanding": 191001519, "operating_cash_flow": -41185000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54778000, "free_cash_flow": 16780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27772000", "ebitda": "158989000", "netIncome": "-156867000", "grossProfit": "394869000", "depreciation": "None", "totalRevenue": "473262000", "costOfRevenue": "78393000", "interestIncome": "63547000", "incomeBeforeTax": "-35775000", "interestExpense": "63547000", "operatingIncome": "27772000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "121092000", "reportedCurrency": "USD", "netInterestIncome": "-63547000", "nonInterestIncome": "None", "operatingExpenses": "367097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131217000", "sellingGeneralAndAdministrative": "428748000", "netIncomeFromContinuingOperations": "-156867000" }, "balance": { "goodwill": "2557595000", "inventory": "174018000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "5757760000", "longTermDebt": "3164551000", "shortTermDebt": "25843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1676367000", "reportedCurrency": "USD", "retainedEarnings": "-1281200000", "totalLiabilities": "5477516000", "otherCurrentAssets": "150357000", "totalCurrentAssets": "1052631000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4705129000", "currentAccountsPayable": "146742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144858000", "shortLongTermDebtTotal": "3255131000", "totalShareholderEquity": "280244000", "capitalLeaseObligations": "77410000", "otherCurrentLiabilities": "304006000", "totalCurrentLiabilities": "1330419000", "otherNonCurrentLiabilities": "19997000", "totalNonCurrentLiabilities": "4147097000", "cashAndShortTermInvestments": "389830000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1676367000", "cashAndCashEquivalentsAtCarryingValue": "389830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-25697000", "operatingCashflow": "-41185000", "capitalExpenditures": "57965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54778000", "cashflowFromInvestment": "-63965000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87090000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 416493000, "cost_of_revenue": 65253000, "gross_profit": 351240000, "ebit": 24159000, "ebitda": 101145000, "pretax_income": -44718000, "tax_provision": 8210000, "net_income": -52928000, "net_income_to_common": -52928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 548984000, "total_current_assets": 1228064000, "total_assets": 5967669000, "short_term_debt": 26608000, "long_term_debt": 3210921000, "total_debt": 3237529000, "total_liabilities": 5531199000, "total_equity": 436470000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4274220000 }, "cash_flow": { "operating_cash_flow": 275006000, "capital_expenditure": 35617000, "free_cash_flow": 310623000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295908, "ticker_id": 2640, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24159000", "ebitda": "101145000", "netIncome": "-52928000", "grossProfit": "351240000", "depreciation": "None", "totalRevenue": "416493000", "costOfRevenue": "65253000", "interestIncome": "None", "incomeBeforeTax": "-44718000", "interestExpense": "68877000", "operatingIncome": "24159000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8210000", "reportedCurrency": "USD", "netInterestIncome": "-68877000", "nonInterestIncome": "None", "operatingExpenses": "327081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70132000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65253000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76986000", "sellingGeneralAndAdministrative": "250095000", "netIncomeFromContinuingOperations": "-52928000" }, "balance": { "goodwill": "2557595000", "inventory": "151274000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "5967669000", "longTermDebt": "3210921000", "shortTermDebt": "26608000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1716625000", "reportedCurrency": "USD", "retainedEarnings": "-1124333000", "totalLiabilities": "5531199000", "otherCurrentAssets": "196954000", "totalCurrentAssets": "1228064000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4739605000", "currentAccountsPayable": "96523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3307603000", "totalShareholderEquity": "436470000", "capitalLeaseObligations": "83512000", "otherCurrentLiabilities": "343629000", "totalCurrentLiabilities": "1299541000", "otherNonCurrentLiabilities": "15836000", "totalNonCurrentLiabilities": "4231658000", "cashAndShortTermInvestments": "548984000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1716625000", "cashAndCashEquivalentsAtCarryingValue": "548984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9156000", "operatingCashflow": "275006000", "capitalExpenditures": "35617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105603000", "cashflowFromInvestment": "-35617000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416493000, "cost_of_revenue": 65253000, "gross_profit": 351240000, "research_and_development": 70132000, "selling_general_admin": 250095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24159000, "depreciation_amortisation": 76986000, "ebitda": 101145000, "interest_expense": 68877000, "interest_income": null, "other_non_operating": null, "pretax_income": -44718000, "tax_provision": 8210000, "effective_tax_rate": null, "net_income": -52928000, "net_income_continuing_ops": -52928000, "net_income_to_common": -52928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 548984000, "short_term_investments": null, "net_receivables": 330852000, "inventory": 151274000, "other_current_assets": null, "total_current_assets": 1228064000, "net_ppe": null, "goodwill": 2557595000, "intangible_assets": 1716625000, "goodwill_and_intangibles": 4274220000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4739605000, "total_assets": 5967669000, "short_term_debt": 26608000, "accounts_payable": 96523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1299541000, "long_term_debt": 3210921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4231658000, "total_liabilities": 5531199000, "total_debt": 3237529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1124333000, "total_equity": 436470000, "shares_outstanding": 191001519, "operating_cash_flow": 275006000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35617000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35617000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105603000, "free_cash_flow": 310623000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24159000", "ebitda": "101145000", "netIncome": "-52928000", "grossProfit": "351240000", "depreciation": "None", "totalRevenue": "416493000", "costOfRevenue": "65253000", "interestIncome": "None", "incomeBeforeTax": "-44718000", "interestExpense": "68877000", "operatingIncome": "24159000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8210000", "reportedCurrency": "USD", "netInterestIncome": "-68877000", "nonInterestIncome": "None", "operatingExpenses": "327081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70132000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65253000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76986000", "sellingGeneralAndAdministrative": "250095000", "netIncomeFromContinuingOperations": "-52928000" }, "balance": { "goodwill": "2557595000", "inventory": "151274000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "5967669000", "longTermDebt": "3210921000", "shortTermDebt": "26608000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1716625000", "reportedCurrency": "USD", "retainedEarnings": "-1124333000", "totalLiabilities": "5531199000", "otherCurrentAssets": "196954000", "totalCurrentAssets": "1228064000", "currentLongTermDebt": "13170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4739605000", "currentAccountsPayable": "96523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3307603000", "totalShareholderEquity": "436470000", "capitalLeaseObligations": "83512000", "otherCurrentLiabilities": "343629000", "totalCurrentLiabilities": "1299541000", "otherNonCurrentLiabilities": "15836000", "totalNonCurrentLiabilities": "4231658000", "cashAndShortTermInvestments": "548984000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1716625000", "cashAndCashEquivalentsAtCarryingValue": "548984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9156000", "operatingCashflow": "275006000", "capitalExpenditures": "35617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105603000", "cashflowFromInvestment": "-35617000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89787000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 688590000, "cost_of_revenue": 231899000, "gross_profit": 456691000, "ebit": 176377000, "ebitda": 254918000, "pretax_income": 96231000, "tax_provision": -37172000, "net_income": 133402999, "net_income_to_common": 133402999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 191001519, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 415358000, "capital_expenditure": 13114000, "free_cash_flow": 428472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295909, "ticker_id": 2640, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176377000", "ebitda": "254918000", "netIncome": "133402999", "grossProfit": "456691000", "depreciation": "None", "totalRevenue": "688590000", "costOfRevenue": "231899000", "interestIncome": "None", "incomeBeforeTax": "96231000", "interestExpense": "80146000", "operatingIncome": "179096000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-37172000", "reportedCurrency": "USD", "netInterestIncome": "-80146000", "nonInterestIncome": "None", "operatingExpenses": "277595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63492000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231899000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78541000", "sellingGeneralAndAdministrative": "195468000", "netIncomeFromContinuingOperations": "133403000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133403000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "35327000", "operatingCashflow": "415358000", "capitalExpenditures": "13114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126058000", "cashflowFromInvestment": "-32589000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 688590000, "cost_of_revenue": 231899000, "gross_profit": 456691000, "research_and_development": 63492000, "selling_general_admin": 195468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176377000, "depreciation_amortisation": 78541000, "ebitda": 254918000, "interest_expense": 80146000, "interest_income": null, "other_non_operating": null, "pretax_income": 96231000, "tax_provision": -37172000, "effective_tax_rate": null, "net_income": 133402999, "net_income_continuing_ops": 133403000, "net_income_to_common": 133402999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 191001519, "operating_cash_flow": 415358000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13114000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126058000, "free_cash_flow": 428472000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176377000", "ebitda": "254918000", "netIncome": "133402999", "grossProfit": "456691000", "depreciation": "None", "totalRevenue": "688590000", "costOfRevenue": "231899000", "interestIncome": "None", "incomeBeforeTax": "96231000", "interestExpense": "80146000", "operatingIncome": "179096000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-37172000", "reportedCurrency": "USD", "netInterestIncome": "-80146000", "nonInterestIncome": "None", "operatingExpenses": "277595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63492000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231899000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78541000", "sellingGeneralAndAdministrative": "195468000", "netIncomeFromContinuingOperations": "133403000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133403000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "35327000", "operatingCashflow": "415358000", "capitalExpenditures": "13114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126058000", "cashflowFromInvestment": "-32589000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97176000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 522954000, "cost_of_revenue": 125290000, "gross_profit": 397664000, "ebit": 75780000, "ebitda": 164660000, "pretax_income": -5096000, "tax_provision": 4351000, "net_income": -9447000, "net_income_to_common": -9447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": -368754000, "total_equity": 368754000, "shares_outstanding": 191001519, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2895000, "capital_expenditure": 34891000, "free_cash_flow": 31996000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295910, "ticker_id": 2640, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75780000", "ebitda": "164660000", "netIncome": "-9447000", "grossProfit": "397664000", "depreciation": "None", "totalRevenue": "522954000", "costOfRevenue": "125290000", "interestIncome": "None", "incomeBeforeTax": "-5096000", "interestExpense": "80876000", "operatingIncome": "75780000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4351000", "reportedCurrency": "USD", "netInterestIncome": "-80876000", "nonInterestIncome": "None", "operatingExpenses": "321884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63450000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88880000", "sellingGeneralAndAdministrative": "84023000", "netIncomeFromContinuingOperations": "-9447000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-368754000", "otherCurrentAssets": "-203618000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "368754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-368754000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "25825000", "operatingCashflow": "-2895000", "capitalExpenditures": "34891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8241000", "cashflowFromInvestment": "-34891000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 522954000, "cost_of_revenue": 125290000, "gross_profit": 397664000, "research_and_development": 63450000, "selling_general_admin": 84023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75780000, "depreciation_amortisation": 88880000, "ebitda": 164660000, "interest_expense": 80876000, "interest_income": null, "other_non_operating": null, "pretax_income": -5096000, "tax_provision": 4351000, "effective_tax_rate": null, "net_income": -9447000, "net_income_continuing_ops": -9447000, "net_income_to_common": -9447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -368754000, "total_liabilities": -368754000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 368754000, "shares_outstanding": 191001519, "operating_cash_flow": -2895000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8241000, "free_cash_flow": 31996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75780000", "ebitda": "164660000", "netIncome": "-9447000", "grossProfit": "397664000", "depreciation": "None", "totalRevenue": "522954000", "costOfRevenue": "125290000", "interestIncome": "None", "incomeBeforeTax": "-5096000", "interestExpense": "80876000", "operatingIncome": "75780000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4351000", "reportedCurrency": "USD", "netInterestIncome": "-80876000", "nonInterestIncome": "None", "operatingExpenses": "321884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63450000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88880000", "sellingGeneralAndAdministrative": "84023000", "netIncomeFromContinuingOperations": "-9447000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-368754000", "otherCurrentAssets": "-203618000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "368754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-368754000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "25825000", "operatingCashflow": "-2895000", "capitalExpenditures": "34891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8241000", "cashflowFromInvestment": "-34891000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88880000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 419307000, "cost_of_revenue": 80196000, "gross_profit": 339111000, "ebit": 1897000, "ebitda": 92110000, "pretax_income": -120349000, "tax_provision": 25507000, "net_income": -145856000, "net_income_to_common": -145856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203618000, "total_current_assets": 903931000, "total_assets": 5808164000, "short_term_debt": 38884000, "long_term_debt": 3414151000, "total_debt": 3453035000, "total_liabilities": 5439410000, "total_equity": 368754000, "shares_outstanding": 191001519, "goodwill_and_intangibles": 4439524000 }, "cash_flow": { "operating_cash_flow": -101185000, "capital_expenditure": 40667000, "free_cash_flow": -60518000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295911, "ticker_id": 2640, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1897000", "ebitda": "92110000", "netIncome": "-145856000", "grossProfit": "339111000", "depreciation": "None", "totalRevenue": "419307000", "costOfRevenue": "80196000", "interestIncome": "None", "incomeBeforeTax": "-120349000", "interestExpense": "79746000", "operatingIncome": "-40603000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "25507000", "reportedCurrency": "USD", "netInterestIncome": "-79746000", "nonInterestIncome": "None", "operatingExpenses": "379714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90213000", "sellingGeneralAndAdministrative": "257876000", "netIncomeFromContinuingOperations": "-145856000" }, "balance": { "goodwill": "2557595000", "inventory": "213879000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "5808164000", "longTermDebt": "3414151000", "shortTermDebt": "38884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1881929000", "reportedCurrency": "USD", "retainedEarnings": "-1195361000", "totalLiabilities": "5439410000", "otherCurrentAssets": "146010000", "totalCurrentAssets": "903931000", "currentLongTermDebt": "21250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4904233000", "currentAccountsPayable": "110047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3529570000", "totalShareholderEquity": "368754000", "capitalLeaseObligations": "94169000", "otherCurrentLiabilities": "244365000", "totalCurrentLiabilities": "1143077000", "otherNonCurrentLiabilities": "15603000", "totalNonCurrentLiabilities": "4296333000", "cashAndShortTermInvestments": "203618000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1881929000", "cashAndCashEquivalentsAtCarryingValue": "203618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-145856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7636000", "operatingCashflow": "-101185000", "capitalExpenditures": "40667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8435000", "cashflowFromInvestment": "-40667000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 419307000, "cost_of_revenue": 80196000, "gross_profit": 339111000, "research_and_development": null, "selling_general_admin": 257876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1897000, "depreciation_amortisation": 90213000, "ebitda": 92110000, "interest_expense": 79746000, "interest_income": null, "other_non_operating": null, "pretax_income": -120349000, "tax_provision": 25507000, "effective_tax_rate": null, "net_income": -145856000, "net_income_continuing_ops": -145856000, "net_income_to_common": -145856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203618000, "short_term_investments": null, "net_receivables": 340424000, "inventory": 213879000, "other_current_assets": null, "total_current_assets": 903931000, "net_ppe": null, "goodwill": 2557595000, "intangible_assets": 1881929000, "goodwill_and_intangibles": 4439524000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4904233000, "total_assets": 5808164000, "short_term_debt": 38884000, "accounts_payable": 110047000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1143077000, "long_term_debt": 3414151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4296333000, "total_liabilities": 5439410000, "total_debt": 3453035000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1195361000, "total_equity": 368754000, "shares_outstanding": 191001519, "operating_cash_flow": -101185000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40667000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8435000, "free_cash_flow": -60518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1897000", "ebitda": "92110000", "netIncome": "-145856000", "grossProfit": "339111000", "depreciation": "None", "totalRevenue": "419307000", "costOfRevenue": "80196000", "interestIncome": "None", "incomeBeforeTax": "-120349000", "interestExpense": "79746000", "operatingIncome": "-40603000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "25507000", "reportedCurrency": "USD", "netInterestIncome": "-79746000", "nonInterestIncome": "None", "operatingExpenses": "379714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90213000", "sellingGeneralAndAdministrative": "257876000", "netIncomeFromContinuingOperations": "-145856000" }, "balance": { "goodwill": "2557595000", "inventory": "213879000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "5808164000", "longTermDebt": "3414151000", "shortTermDebt": "38884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1881929000", "reportedCurrency": "USD", "retainedEarnings": "-1195361000", "totalLiabilities": "5439410000", "otherCurrentAssets": "146010000", "totalCurrentAssets": "903931000", "currentLongTermDebt": "21250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4904233000", "currentAccountsPayable": "110047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3529570000", "totalShareholderEquity": "368754000", "capitalLeaseObligations": "94169000", "otherCurrentLiabilities": "244365000", "totalCurrentLiabilities": "1143077000", "otherNonCurrentLiabilities": "15603000", "totalNonCurrentLiabilities": "4296333000", "cashAndShortTermInvestments": "203618000", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "1881929000", "cashAndCashEquivalentsAtCarryingValue": "203618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-145856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7636000", "operatingCashflow": "-101185000", "capitalExpenditures": "40667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8435000", "cashflowFromInvestment": "-40667000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90213000", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 398966000, "cost_of_revenue": 141158000, "gross_profit": 257808000, "ebit": 6681000, "ebitda": 83126000, "pretax_income": -76620000, "tax_provision": -688000, "net_income": -75932000, "net_income_to_common": -75932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 191001519, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295913, "ticker_id": 2640, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6681000", "ebitda": "83126000", "netIncome": "-75932000", "grossProfit": "257808000", "depreciation": "None", "totalRevenue": "398966000", "costOfRevenue": "141158000", "interestIncome": "None", "incomeBeforeTax": "-76620000", "interestExpense": "83301000", "operatingIncome": "13681000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-688000", "reportedCurrency": "USD", "netInterestIncome": "-83301000", "nonInterestIncome": "None", "operatingExpenses": "244127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76445000", "sellingGeneralAndAdministrative": "244127000", "netIncomeFromContinuingOperations": "-75932000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398966000, "cost_of_revenue": 141158000, "gross_profit": 257808000, "research_and_development": null, "selling_general_admin": 244127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6681000, "depreciation_amortisation": 76445000, "ebitda": 83126000, "interest_expense": 83301000, "interest_income": null, "other_non_operating": null, "pretax_income": -76620000, "tax_provision": -688000, "effective_tax_rate": null, "net_income": -75932000, "net_income_continuing_ops": -75932000, "net_income_to_common": -75932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 191001519, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6681000", "ebitda": "83126000", "netIncome": "-75932000", "grossProfit": "257808000", "depreciation": "None", "totalRevenue": "398966000", "costOfRevenue": "141158000", "interestIncome": "None", "incomeBeforeTax": "-76620000", "interestExpense": "83301000", "operatingIncome": "13681000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-688000", "reportedCurrency": "USD", "netInterestIncome": "-83301000", "nonInterestIncome": "None", "operatingExpenses": "244127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76445000", "sellingGeneralAndAdministrative": "244127000", "netIncomeFromContinuingOperations": "-75932000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 641089000, "cost_of_revenue": 221635000, "gross_profit": 419454000, "ebit": 143787000, "ebitda": 219869000, "pretax_income": 63374000, "tax_provision": 2842000, "net_income": 60532000, "net_income_to_common": 60532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 191001519, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295914, "ticker_id": 2640, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143787000", "ebitda": "219869000", "netIncome": "60532000", "grossProfit": "419454000", "depreciation": "None", "totalRevenue": "641089000", "costOfRevenue": "221635000", "interestIncome": "None", "incomeBeforeTax": "63374000", "interestExpense": "83828000", "operatingIncome": "143787000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2842000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "275667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76082000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 641089000, "cost_of_revenue": 221635000, "gross_profit": 419454000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143787000, "depreciation_amortisation": 76082000, "ebitda": 219869000, "interest_expense": 83828000, "interest_income": null, "other_non_operating": null, "pretax_income": 63374000, "tax_provision": 2842000, "effective_tax_rate": null, "net_income": 60532000, "net_income_continuing_ops": null, "net_income_to_common": 60532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 191001519, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143787000", "ebitda": "219869000", "netIncome": "60532000", "grossProfit": "419454000", "depreciation": "None", "totalRevenue": "641089000", "costOfRevenue": "221635000", "interestIncome": "None", "incomeBeforeTax": "63374000", "interestExpense": "83828000", "operatingIncome": "143787000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2842000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "275667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76082000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "191001519", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 501116000, "cost_of_revenue": 205926000, "gross_profit": 295190000, "ebit": 69386000, "ebitda": 145445000, "pretax_income": -34130000, "tax_provision": 2367000, "net_income": -31763000, "net_income_to_common": -31763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106931000, "total_current_assets": 888872000, "total_assets": 6006775000, "short_term_debt": 71985000, "long_term_debt": null, "total_debt": 71985000, "total_liabilities": 5480083000, "total_equity": 526692000, "shares_outstanding": 166611558, "goodwill_and_intangibles": 4488317000 }, "cash_flow": { "operating_cash_flow": -86198000, "capital_expenditure": 17138000, "free_cash_flow": -69060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295915, "ticker_id": 2640, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69386000", "ebitda": "145445000", "netIncome": "-31763000", "grossProfit": "295190000", "depreciation": "None", "totalRevenue": "501116000", "costOfRevenue": "205926000", "interestIncome": "None", "incomeBeforeTax": "-34130000", "interestExpense": "79563000", "operatingIncome": "45433000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2367000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "249757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76059000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2598095000", "inventory": "233093000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "6006775000", "longTermDebt": "None", "shortTermDebt": "71985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1890222000", "reportedCurrency": "None", "retainedEarnings": "-1034105000", "totalLiabilities": "5480083000", "otherCurrentAssets": "142389000", "totalCurrentAssets": "888872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "406459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5117903000", "currentAccountsPayable": "126746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3622438000", "totalShareholderEquity": "526692000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "890945000", "totalCurrentLiabilities": "1089676000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4390407000", "cashAndShortTermInvestments": "106931000", "commonStockSharesOutstanding": "166611558", "intangibleAssetsExcludingGoodwill": "1890222000", "cashAndCashEquivalentsAtCarryingValue": "106931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31763000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "1977000", "operatingCashflow": "-86198000", "capitalExpenditures": "17138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21825000", "cashflowFromInvestment": "-11775000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 501116000, "cost_of_revenue": 205926000, "gross_profit": 295190000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69386000, "depreciation_amortisation": 76059000, "ebitda": 145445000, "interest_expense": 79563000, "interest_income": null, "other_non_operating": null, "pretax_income": -34130000, "tax_provision": 2367000, "effective_tax_rate": null, "net_income": -31763000, "net_income_continuing_ops": null, "net_income_to_common": -31763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106931000, "short_term_investments": null, "net_receivables": 406459000, "inventory": 233093000, "other_current_assets": null, "total_current_assets": 888872000, "net_ppe": null, "goodwill": 2598095000, "intangible_assets": 1890222000, "goodwill_and_intangibles": 4488317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5117903000, "total_assets": 6006775000, "short_term_debt": 71985000, "accounts_payable": 126746000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1089676000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4390407000, "total_liabilities": 5480083000, "total_debt": 71985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1034105000, "total_equity": 526692000, "shares_outstanding": 166611558, "operating_cash_flow": -86198000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11775000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21825000, "free_cash_flow": -69060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69386000", "ebitda": "145445000", "netIncome": "-31763000", "grossProfit": "295190000", "depreciation": "None", "totalRevenue": "501116000", "costOfRevenue": "205926000", "interestIncome": "None", "incomeBeforeTax": "-34130000", "interestExpense": "79563000", "operatingIncome": "45433000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2367000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "249757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76059000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2598095000", "inventory": "233093000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "6006775000", "longTermDebt": "None", "shortTermDebt": "71985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1890222000", "reportedCurrency": "None", "retainedEarnings": "-1034105000", "totalLiabilities": "5480083000", "otherCurrentAssets": "142389000", "totalCurrentAssets": "888872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "406459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5117903000", "currentAccountsPayable": "126746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3622438000", "totalShareholderEquity": "526692000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "890945000", "totalCurrentLiabilities": "1089676000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4390407000", "cashAndShortTermInvestments": "106931000", "commonStockSharesOutstanding": "166611558", "intangibleAssetsExcludingGoodwill": "1890222000", "cashAndCashEquivalentsAtCarryingValue": "106931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31763000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "1977000", "operatingCashflow": "-86198000", "capitalExpenditures": "17138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21825000", "cashflowFromInvestment": "-11775000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "income_statement": { "revenue": 400809000, "cost_of_revenue": 84213000, "gross_profit": 316596000, "ebit": -45815000, "ebitda": 17781000, "pretax_income": -116938000, "tax_provision": 9723000, "net_income": -107215000, "net_income_to_common": -107215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181473000, "total_current_assets": 903441000, "total_assets": 6071669000, "short_term_debt": 44105000, "long_term_debt": null, "total_debt": 44105000, "total_liabilities": 5513539000, "total_equity": 558130000, "shares_outstanding": 166610864, "goodwill_and_intangibles": 4553183000 }, "cash_flow": { "operating_cash_flow": -73264000, "capital_expenditure": 22885000, "free_cash_flow": -50379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295916, "ticker_id": 2640, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:40.595493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45815000", "ebitda": "17781000", "netIncome": "-107215000", "grossProfit": "316596000", "depreciation": "None", "totalRevenue": "400809000", "costOfRevenue": "84213000", "interestIncome": "None", "incomeBeforeTax": "-116938000", "interestExpense": "None", "operatingIncome": "-47677000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "9723000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "364273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32479999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63596000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2598095000", "inventory": "248308000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "6071669000", "longTermDebt": "None", "shortTermDebt": "44105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1955088000", "reportedCurrency": "None", "retainedEarnings": "-1002342000", "totalLiabilities": "5513539000", "otherCurrentAssets": "166075000", "totalCurrentAssets": "903441000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5168228000", "currentAccountsPayable": "148822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3597760000", "totalShareholderEquity": "558130000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "956403000", "totalCurrentLiabilities": "1149330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4364209000", "cashAndShortTermInvestments": "181473000", "commonStockSharesOutstanding": "166610864", "intangibleAssetsExcludingGoodwill": "1955088000", "cashAndCashEquivalentsAtCarryingValue": "181473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "-46695000", "operatingCashflow": "-73264000", "capitalExpenditures": "22885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53213000", "cashflowFromInvestment": "-46337000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 400809000, "cost_of_revenue": 84213000, "gross_profit": 316596000, "research_and_development": 32479999, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45815000, "depreciation_amortisation": 63596000, "ebitda": 17781000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -116938000, "tax_provision": 9723000, "effective_tax_rate": null, "net_income": -107215000, "net_income_continuing_ops": null, "net_income_to_common": -107215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181473000, "short_term_investments": null, "net_receivables": 307585000, "inventory": 248308000, "other_current_assets": null, "total_current_assets": 903441000, "net_ppe": null, "goodwill": 2598095000, "intangible_assets": 1955088000, "goodwill_and_intangibles": 4553183000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5168228000, "total_assets": 6071669000, "short_term_debt": 44105000, "accounts_payable": 148822000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1149330000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4364209000, "total_liabilities": 5513539000, "total_debt": 44105000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1002342000, "total_equity": 558130000, "shares_outstanding": 166610864, "operating_cash_flow": -73264000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22885000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53213000, "free_cash_flow": -50379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45815000", "ebitda": "17781000", "netIncome": "-107215000", "grossProfit": "316596000", "depreciation": "None", "totalRevenue": "400809000", "costOfRevenue": "84213000", "interestIncome": "None", "incomeBeforeTax": "-116938000", "interestExpense": "None", "operatingIncome": "-47677000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "9723000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "364273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32479999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63596000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2598095000", "inventory": "248308000", "commonStock": "1563000", "currentDebt": "None", "investments": "None", "totalAssets": "6071669000", "longTermDebt": "None", "shortTermDebt": "44105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1955088000", "reportedCurrency": "None", "retainedEarnings": "-1002342000", "totalLiabilities": "5513539000", "otherCurrentAssets": "166075000", "totalCurrentAssets": "903441000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5168228000", "currentAccountsPayable": "148822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3597760000", "totalShareholderEquity": "558130000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "956403000", "totalCurrentLiabilities": "1149330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4364209000", "cashAndShortTermInvestments": "181473000", "commonStockSharesOutstanding": "166610864", "intangibleAssetsExcludingGoodwill": "1955088000", "cashAndCashEquivalentsAtCarryingValue": "181473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "-46695000", "operatingCashflow": "-73264000", "capitalExpenditures": "22885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53213000", "cashflowFromInvestment": "-46337000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101608000", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "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" ] } } }