{ "ticker": { "uuid": "7282465a-59ad-47bb-8ddf-aff57fcb0a6d", "symbol": "SE", "name": "Sea Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/7282465a-59ad-47bb-8ddf-aff57fcb0a6d/", "api_url": "https://sharemaestro.com/factors/api/tickers/7282465a-59ad-47bb-8ddf-aff57fcb0a6d/" }, "ticker_metadata": { "id": 3561, "uuid": "7282465a-59ad-47bb-8ddf-aff57fcb0a6d", "symbol": "SE", "name": "Sea Ltd", "asset_type": "equity", "market_cap": 57242804000, "stock_exchange_id": 3, "industry": "Internet Retail", "sector": "Consumer Cyclical", "description": "Sea Limited is engaged in the digital entertainment, e-commerce and digital financial services businesses in Southeast Asia, Latin America, the rest of Asia and internationally. The company is headquartered in Singapore.", "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": "7282465a-59ad-47bb-8ddf-aff57fcb0a6d", "symbol": "SE", "name": "Sea Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/7282465a-59ad-47bb-8ddf-aff57fcb0a6d/", "api_url": "https://sharemaestro.com/factors/api/tickers/7282465a-59ad-47bb-8ddf-aff57fcb0a6d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.2, "value": 0.19, "quality": 0.96, "momentum": 0.04, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 86.56, "market_cap": 55067115663.68, "pe_ratio": 34.176, "earnings_yield": 0.0293, "ebitda_to_ev": 0.0456, "shareholder_yield": 0, "roe": 0.1254, "piotroski_f_score": 8, "momentum_12_1": -0.4763, "volatility_252d": 0.4427 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.838269+00:00", "batch_id": "" }, "size": { "price_close": 86.56, "market_cap": 55067115663.68, "market_cap_usd": 55067115663.68, "enterprise_value": 51161655663.68, "shares_outstanding": 636172778, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 34.176, "pb_ratio": 4.2843, "ptbv_ratio": 4.3219, "ps_ratio": 2.1856, "pcf_ratio": 9.5869, "pfcf_ratio": 6.0862, "ev_ebitda": 21.9393, "ev_ebit": 23.9546, "ev_sales": 2.0306, "ev_fcf": 5.6546, "earnings_yield": 0.0293, "fcf_yield": 0.1768, "price_to_sales": 2.1856, "price_to_book": 4.2843, "price_to_cashflow": 9.5869, "ebitda_to_ev": 0.0456, "sales_yield": 0.4925 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4427, "operating_margin": 0.0848, "net_margin": 0.064, "ebitda_margin": 0.0926, "fcf_margin": 0.3591, "roe": 0.1254, "roa": 0.0527, "roic": 0.1652, "roc_greenblatt": null, "asset_turnover": 0.8236, "cash_conversion": 5.6153, "accruals_ratio": -0.1351, "sbc_to_revenue": 0.0248, "piotroski_f_score": 8, "altman_z_score": 2.9924, "earnings_stability_5y": 0.4347, "revenue_stability_5y": 0.6076, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3646, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.37, "net_debt_to_ebitda": -1.6747, "debt_to_assets": 0.0768, "interest_coverage": 81.7468, "current_ratio": 1.5779, "quick_ratio": 1.5628, "net_debt": -3905460000, "local_beta": -0.0006, "volatility_252d": 0.4427, "volatility_60d": 0.8398, "max_drawdown_12m": -0.6013, "risk_adjusted_momentum": -1.0758 }, "growth": { "revenue_growth_1y": 0.4054, "revenue_growth_3y_cagr": 0.2259, "revenue_growth_5y_cagr": 0.3928, "eps_growth_1y": 0.8444, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.2404, "book_value_growth_1y": 0.4176, "revenue_growth": 0.4054, "earnings_growth": 0.8444 }, "momentum": { "price_return_1m": -0.002, "price_return_3m": -0.0589, "price_return_6m": -0.354, "price_return_9m": -0.5483, "price_return_12m": -0.4773, "price_return_12m_ex1m": -0.4763, "momentum_6m": -0.354, "momentum_12m": -0.4773, "momentum_12_1": -0.4763, "distance_from_52w_high": -0.5585, "distance_from_52w_low": 0.1075, "relative_strength": -0.5773 }, "raw_ttm": { "revenue_ttm": 25194858000, "gross_profit_ttm": 11153126000, "ebit_ttm": 2135775723, "ebitda_ttm": 2331968872, "net_income_ttm": 1611281735, "eps_diluted_ttm": 2.5328, "operating_cash_flow_ttm": 5744002000, "capital_expenditure_ttm": 3303820000, "fcf_ttm": 9047822000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26126723, "cash_and_equivalents": 6255351000, "total_current_assets": 23935932000, "total_current_liabilities": 15169013000, "net_ppe": null, "total_assets": 30590229000, "total_debt": 2349891000, "total_equity": 12853167000, "net_working_capital": 4158621000, "book_value_per_share": 20.2039, "retained_earnings": -6158421000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12741327000, "tangible_book_per_share": 20.0281 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 74, "rank_pb": 74, "rank_ptbv": 64, "rank_ps": 51, "rank_pcf": 41, "rank_ev_ebitda": 79, "rank_ev_ebit": 76, "rank_earnings_yield": 74, "rank_fcf_yield": 20, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 34, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 51, "rank_fcf_margin": 23, "rank_piotroski": 7, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93 }, "composites": { "value_composite": 81, "quality_composite": 4, "momentum_composite": 96, "growth_composite": 6, "yield_composite": 93, "svqf_composite": 87, "vc1_composite": 82, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.4271, "os_score": 0.2, "value_percentile": 0.19, "quality_percentile": 0.96, "momentum_percentile": 0.04, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4911, "ticker_id": 3561, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.838269+00:00", "batch_id": "", "os_score_delta": null, "price_close": 86.56, "market_cap": 55067115663.68, "market_cap_usd": 55067115663.68, "enterprise_value": 51161655663.68, "shares_outstanding": 636172778, "fx_rate_to_usd": null, "pe_ratio": 34.17596964, "pb_ratio": 4.28432274, "ptbv_ratio": 4.32192939, "ps_ratio": 2.18564898, "pcf_ratio": 9.58689006, "pfcf_ratio": 6.08622889, "ev_ebitda": 21.93925325, "ev_ebit": 23.95460118, "ev_sales": 2.03063878, "ev_fcf": 5.65458247, "earnings_yield": 0.02926033, "fcf_yield": 0.17684772, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44267469, "operating_margin": 0.0847703, "net_margin": 0.0639528, "ebitda_margin": 0.09255733, "fcf_margin": 0.35911383, "roe": 0.12536068, "roa": 0.05267309, "roic": 0.16520622, "roc_greenblatt": null, "asset_turnover": 0.82362437, "cash_conversion": 5.61529483, "accruals_ratio": -0.13509936, "sbc_to_revenue": 0.02480645, "debt_to_equity": 1.37000072, "net_debt_to_ebitda": -1.67474791, "debt_to_assets": 0.07681835, "interest_coverage": 81.74678941, "current_ratio": 1.5779492, "quick_ratio": 1.56283069, "net_debt": -3905460000, "revenue_growth_1y": 0.40544253, "revenue_growth_3y_cagr": 0.22593786, "revenue_growth_5y_cagr": 0.39284918, "eps_growth_1y": 0.84443068, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.24036288, "book_value_growth_1y": 0.41761399, "piotroski_f_score": 8, "altman_z_score": 2.99243418, "earnings_stability_5y": 0.434725, "revenue_stability_5y": 0.607628, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00196011, "price_return_3m": -0.05892585, "price_return_6m": -0.35398164, "price_return_9m": -0.54827262, "price_return_12m": -0.47732625, "price_return_12m_ex1m": -0.47629974, "distance_from_52w_high": -0.55847998, "distance_from_52w_low": 0.10747185, "relative_strength": -0.57728983, "local_beta": -0.0006, "volatility_252d": 0.442748, "volatility_60d": 0.839836, "max_drawdown_12m": -0.60132619, "revenue_ttm": 25194858000, "gross_profit_ttm": 11153126000, "ebit_ttm": 2135775723, "ebitda_ttm": 2331968872, "net_income_ttm": 1611281735, "eps_diluted_ttm": 2.53277379, "operating_cash_flow_ttm": 5744002000, "capital_expenditure_ttm": 3303820000, "fcf_ttm": 9047822000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26126723, "cash_and_equivalents": 6255351000, "total_current_assets": 23935932000, "total_current_liabilities": 15169013000, "net_ppe": null, "total_assets": 30590229000, "total_debt": 2349891000, "total_equity": 12853167000, "net_working_capital": 4158621000, "book_value_per_share": 20.20389341, "retained_earnings": -6158421000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12741327000, "tangible_book_per_share": 20.02809212, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 74, "rank_pb": 74, "rank_ptbv": 64, "rank_ps": 51, "rank_pcf": 41, "rank_ev_ebitda": 79, "rank_ev_ebit": 76, "rank_earnings_yield": 74, "rank_fcf_yield": 20, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 34, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 51, "rank_fcf_margin": 23, "rank_piotroski": 7, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93, "value_composite": 81, "quality_composite": 4, "momentum_composite": 96, "growth_composite": 6, "yield_composite": 93, "svqf_composite": 87, "vc1_composite": 82, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 86.56, "os": 0.2, "value": 0.19, "quality": 0.96, "momentum": 0.04, "confidence": 1, "coverage": 1, "pe_ratio": 34.176, "earnings_yield": 0.0293, "shareholder_yield": 0, "roe": 0.1254, "momentum_12_1": -0.4763, "complete_fields": { "id": 4911, "ticker_id": 3561, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.838269+00:00", "batch_id": "", "os_score_delta": null, "price_close": 86.56, "market_cap": 55067115663.68, "market_cap_usd": 55067115663.68, "enterprise_value": 51161655663.68, "shares_outstanding": 636172778, "fx_rate_to_usd": null, "pe_ratio": 34.17596964, "pb_ratio": 4.28432274, "ptbv_ratio": 4.32192939, "ps_ratio": 2.18564898, "pcf_ratio": 9.58689006, "pfcf_ratio": 6.08622889, "ev_ebitda": 21.93925325, "ev_ebit": 23.95460118, "ev_sales": 2.03063878, "ev_fcf": 5.65458247, "earnings_yield": 0.02926033, "fcf_yield": 0.17684772, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44267469, "operating_margin": 0.0847703, "net_margin": 0.0639528, "ebitda_margin": 0.09255733, "fcf_margin": 0.35911383, "roe": 0.12536068, "roa": 0.05267309, "roic": 0.16520622, "roc_greenblatt": null, "asset_turnover": 0.82362437, "cash_conversion": 5.61529483, "accruals_ratio": -0.13509936, "sbc_to_revenue": 0.02480645, "debt_to_equity": 1.37000072, "net_debt_to_ebitda": -1.67474791, "debt_to_assets": 0.07681835, "interest_coverage": 81.74678941, "current_ratio": 1.5779492, "quick_ratio": 1.56283069, "net_debt": -3905460000, "revenue_growth_1y": 0.40544253, "revenue_growth_3y_cagr": 0.22593786, "revenue_growth_5y_cagr": 0.39284918, "eps_growth_1y": 0.84443068, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.24036288, "book_value_growth_1y": 0.41761399, "piotroski_f_score": 8, "altman_z_score": 2.99243418, "earnings_stability_5y": 0.434725, "revenue_stability_5y": 0.607628, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00196011, "price_return_3m": -0.05892585, "price_return_6m": -0.35398164, "price_return_9m": -0.54827262, "price_return_12m": -0.47732625, "price_return_12m_ex1m": -0.47629974, "distance_from_52w_high": -0.55847998, "distance_from_52w_low": 0.10747185, "relative_strength": -0.57728983, "local_beta": -0.0006, "volatility_252d": 0.442748, "volatility_60d": 0.839836, "max_drawdown_12m": -0.60132619, "revenue_ttm": 25194858000, "gross_profit_ttm": 11153126000, "ebit_ttm": 2135775723, "ebitda_ttm": 2331968872, "net_income_ttm": 1611281735, "eps_diluted_ttm": 2.53277379, "operating_cash_flow_ttm": 5744002000, "capital_expenditure_ttm": 3303820000, "fcf_ttm": 9047822000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26126723, "cash_and_equivalents": 6255351000, "total_current_assets": 23935932000, "total_current_liabilities": 15169013000, "net_ppe": null, "total_assets": 30590229000, "total_debt": 2349891000, "total_equity": 12853167000, "net_working_capital": 4158621000, "book_value_per_share": 20.20389341, "retained_earnings": -6158421000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12741327000, "tangible_book_per_share": 20.02809212, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 74, "rank_pb": 74, "rank_ptbv": 64, "rank_ps": 51, "rank_pcf": 41, "rank_ev_ebitda": 79, "rank_ev_ebit": 76, "rank_earnings_yield": 74, "rank_fcf_yield": 20, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 34, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 51, "rank_fcf_margin": 23, "rank_piotroski": 7, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93, "value_composite": 81, "quality_composite": 4, "momentum_composite": 96, "growth_composite": 6, "yield_composite": 93, "svqf_composite": 87, "vc1_composite": 82, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 22938469000, "cost_of_revenue": 12694732000, "gross_profit": 10243737000, "ebit": 1863978000, "ebitda": 1863978000, "pretax_income": 2261975000, "tax_provision": 651081000, "net_income": 1578149000, "net_income_to_common": 1578149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 2211763000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 638227141, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 5027849000, "capital_expenditure": 513809000, "free_cash_flow": 5541658000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327309, "ticker_id": 3561, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "1863978000", "netIncome": "1578149000", "grossProfit": "10243737000", "depreciation": "None", "totalRevenue": "22938469000", "costOfRevenue": "12694732000", "interestIncome": "274536000", "incomeBeforeTax": "2261975000", "interestExpense": "33610000", "operatingIncome": "1863978000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "651081000", "reportedCurrency": "USD", "netInterestIncome": "297462000", "nonInterestIncome": "None", "operatingExpenses": "8379759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1157149000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12694732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7222610000", "netIncomeFromContinuingOperations": "1610894000" }, "balance": { "goodwill": "104462000", "inventory": "222578000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "29370979000", "longTermDebt": "510396000", "shortTermDebt": "1701367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12210000", "reportedCurrency": "USD", "retainedEarnings": "-6577408000", "totalLiabilities": "16722651000", "otherCurrentAssets": "1979004000", "totalCurrentAssets": "23249495000", "currentLongTermDebt": "1333252000", "longTermInvestments": "1888829000", "shortTermInvestments": "6413261000", "currentNetReceivables": "8258999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6121484000", "currentAccountsPayable": "467807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2732035000", "shortLongTermDebtTotal": "3330445000", "totalShareholderEquity": "12526503000", "capitalLeaseObligations": "1532199000", "otherCurrentLiabilities": "7446934000", "totalCurrentLiabilities": "14680550000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2042101000", "cashAndShortTermInvestments": "6375653000", "commonStockSharesOutstanding": "638227141", "intangibleAssetsExcludingGoodwill": "12210000", "cashAndCashEquivalentsAtCarryingValue": "6375653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1578149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-68630000", "operatingCashflow": "5027849000", "capitalExpenditures": "513809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1641008000", "cashflowFromInvestment": "-4429819000", "stockBasedCompensation": "624995000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14027000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22938469000, "cost_of_revenue": 12694732000, "gross_profit": 10243737000, "research_and_development": 1157149000, "selling_general_admin": 7222610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1863978000, "depreciation_amortisation": null, "ebitda": 1863978000, "interest_expense": 33610000, "interest_income": null, "other_non_operating": null, "pretax_income": 2261975000, "tax_provision": 651081000, "effective_tax_rate": null, "net_income": 1578149000, "net_income_continuing_ops": 1610894000, "net_income_to_common": 1578149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6375653000, "short_term_investments": 6413261000, "net_receivables": 8258999000, "inventory": 222578000, "other_current_assets": null, "total_current_assets": 23249495000, "net_ppe": null, "goodwill": 104462000, "intangible_assets": 12210000, "goodwill_and_intangibles": 116672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6121484000, "total_assets": 29370979000, "short_term_debt": 1701367000, "accounts_payable": 467807000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14680550000, "long_term_debt": 510396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2042101000, "total_liabilities": 16722651000, "total_debt": 2211763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6577408000, "total_equity": 12526503000, "shares_outstanding": 638227141, "operating_cash_flow": 5027849000, "stock_based_compensation": 624995000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 513809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4429819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1641008000, "free_cash_flow": 5541658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "1863978000", "netIncome": "1578149000", "grossProfit": "10243737000", "depreciation": "None", "totalRevenue": "22938469000", "costOfRevenue": "12694732000", "interestIncome": "274536000", "incomeBeforeTax": "2261975000", "interestExpense": "33610000", "operatingIncome": "1863978000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "651081000", "reportedCurrency": "USD", "netInterestIncome": "297462000", "nonInterestIncome": "None", "operatingExpenses": "8379759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1157149000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12694732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7222610000", "netIncomeFromContinuingOperations": "1610894000" }, "balance": { "goodwill": "104462000", "inventory": "222578000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "29370979000", "longTermDebt": "510396000", "shortTermDebt": "1701367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12210000", "reportedCurrency": "USD", "retainedEarnings": "-6577408000", "totalLiabilities": "16722651000", "otherCurrentAssets": "1979004000", "totalCurrentAssets": "23249495000", "currentLongTermDebt": "1333252000", "longTermInvestments": "1888829000", "shortTermInvestments": "6413261000", "currentNetReceivables": "8258999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6121484000", "currentAccountsPayable": "467807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2732035000", "shortLongTermDebtTotal": "3330445000", "totalShareholderEquity": "12526503000", "capitalLeaseObligations": "1532199000", "otherCurrentLiabilities": "7446934000", "totalCurrentLiabilities": "14680550000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2042101000", "cashAndShortTermInvestments": "6375653000", "commonStockSharesOutstanding": "638227141", "intangibleAssetsExcludingGoodwill": "12210000", "cashAndCashEquivalentsAtCarryingValue": "6375653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1578149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-68630000", "operatingCashflow": "5027849000", "capitalExpenditures": "513809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1641008000", "cashflowFromInvestment": "-4429819000", "stockBasedCompensation": "624995000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14027000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 16819866000, "cost_of_revenue": 9614778000, "gross_profit": 7205088000, "ebit": 662152000, "ebitda": 1051825000, "pretax_income": 768995000, "tax_provision": 321168000, "net_income": 444321000, "net_income_to_common": 444321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2405153000, "total_current_assets": 16857668000, "total_assets": 22625469000, "short_term_debt": 1583361000, "long_term_debt": 1728258000, "total_debt": 3311619000, "total_liabilities": 14147893000, "total_equity": 8372335000, "shares_outstanding": 604713980, "goodwill_and_intangibles": 134935000 }, "cash_flow": { "operating_cash_flow": 3277420000, "capital_expenditure": 321593000, "free_cash_flow": 3599013000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327314, "ticker_id": 3561, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "662152000", "ebitda": "1051825000", "netIncome": "444321000", "grossProfit": "7205088000", "depreciation": "None", "totalRevenue": "16819866000", "costOfRevenue": "9614778000", "interestIncome": "365817000", "incomeBeforeTax": "768995000", "interestExpense": "38316746", "operatingIncome": "662152000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "321168000", "reportedCurrency": "USD", "netInterestIncome": "327476000", "nonInterestIncome": "None", "operatingExpenses": "6542936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1206050000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9614778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389673000", "sellingGeneralAndAdministrative": "1267706000", "netIncomeFromContinuingOperations": "447827000" }, "balance": { "goodwill": "107625000", "inventory": "143246000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "22625469000", "longTermDebt": "1728258000", "shortTermDebt": "1583361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27310000", "reportedCurrency": "USD", "retainedEarnings": "-8155260000", "totalLiabilities": "14147893000", "otherCurrentAssets": "2097171000", "totalCurrentAssets": "16857668000", "currentLongTermDebt": "1278599000", "longTermInvestments": "2694305000", "shortTermInvestments": "6215423000", "currentNetReceivables": "5996675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5767801000", "currentAccountsPayable": "350021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2152484000", "shortLongTermDebtTotal": "4124133000", "totalShareholderEquity": "8372335000", "capitalLeaseObligations": "1117276000", "otherCurrentLiabilities": "7517132000", "totalCurrentLiabilities": "11296152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2851741000", "cashAndShortTermInvestments": "2405153000", "commonStockSharesOutstanding": "604713980", "intangibleAssetsExcludingGoodwill": "27310000", "cashAndCashEquivalentsAtCarryingValue": "2405153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444040000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-26275368", "operatingCashflow": "3277420000", "capitalExpenditures": "321593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1684493000", "cashflowFromInvestment": "-5040846000", "stockBasedCompensation": "715839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "146081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "389427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16819866000, "cost_of_revenue": 9614778000, "gross_profit": 7205088000, "research_and_development": 1206050000, "selling_general_admin": 1267706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 662152000, "depreciation_amortisation": 389673000, "ebitda": 1051825000, "interest_expense": 38316746, "interest_income": null, "other_non_operating": null, "pretax_income": 768995000, "tax_provision": 321168000, "effective_tax_rate": null, "net_income": 444321000, "net_income_continuing_ops": 447827000, "net_income_to_common": 444321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2405153000, "short_term_investments": 6215423000, "net_receivables": 5996675000, "inventory": 143246000, "other_current_assets": null, "total_current_assets": 16857668000, "net_ppe": null, "goodwill": 107625000, "intangible_assets": 27310000, "goodwill_and_intangibles": 134935000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5767801000, "total_assets": 22625469000, "short_term_debt": 1583361000, "accounts_payable": 350021000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11296152000, "long_term_debt": 1728258000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2851741000, "total_liabilities": 14147893000, "total_debt": 3311619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8155260000, "total_equity": 8372335000, "shares_outstanding": 604713980, "operating_cash_flow": 3277420000, "stock_based_compensation": 715839000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 321593000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5040846000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1684493000, "free_cash_flow": 3599013000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "662152000", "ebitda": "1051825000", "netIncome": "444321000", "grossProfit": "7205088000", "depreciation": "None", "totalRevenue": "16819866000", "costOfRevenue": "9614778000", "interestIncome": "365817000", "incomeBeforeTax": "768995000", "interestExpense": "38316746", "operatingIncome": "662152000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "321168000", "reportedCurrency": "USD", "netInterestIncome": "327476000", "nonInterestIncome": "None", "operatingExpenses": "6542936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1206050000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9614778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389673000", "sellingGeneralAndAdministrative": "1267706000", "netIncomeFromContinuingOperations": "447827000" }, "balance": { "goodwill": "107625000", "inventory": "143246000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "22625469000", "longTermDebt": "1728258000", "shortTermDebt": "1583361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27310000", "reportedCurrency": "USD", "retainedEarnings": "-8155260000", "totalLiabilities": "14147893000", "otherCurrentAssets": "2097171000", "totalCurrentAssets": "16857668000", "currentLongTermDebt": "1278599000", "longTermInvestments": "2694305000", "shortTermInvestments": "6215423000", "currentNetReceivables": "5996675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5767801000", "currentAccountsPayable": "350021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2152484000", "shortLongTermDebtTotal": "4124133000", "totalShareholderEquity": "8372335000", "capitalLeaseObligations": "1117276000", "otherCurrentLiabilities": "7517132000", "totalCurrentLiabilities": "11296152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2851741000", "cashAndShortTermInvestments": "2405153000", "commonStockSharesOutstanding": "604713980", "intangibleAssetsExcludingGoodwill": "27310000", "cashAndCashEquivalentsAtCarryingValue": "2405153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444040000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-26275368", "operatingCashflow": "3277420000", "capitalExpenditures": "321593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1684493000", "cashflowFromInvestment": "-5040846000", "stockBasedCompensation": "715839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "146081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "389427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 13063560000, "cost_of_revenue": 7229913000, "gross_profit": 5833647000, "ebit": 342653000, "ebitda": 783498000, "pretax_income": 425362000, "tax_provision": 262680000, "net_income": 150726000, "net_income_to_common": 150726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2811056000, "total_current_assets": 11773934000, "total_assets": 18883232000, "short_term_debt": 592928000, "long_term_debt": 3069108000, "total_debt": 3662036000, "total_liabilities": 12185647000, "total_equity": 6593830000, "shares_outstanding": 594405604, "goodwill_and_intangibles": 163603000 }, "cash_flow": { "operating_cash_flow": 2079688000, "capital_expenditure": 258261000, "free_cash_flow": 2337949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327319, "ticker_id": 3561, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "342653000", "ebitda": "783498000", "netIncome": "150726000", "grossProfit": "5833647000", "depreciation": "None", "totalRevenue": "13063560000", "costOfRevenue": "7229913000", "interestIncome": "331310000", "incomeBeforeTax": "425362000", "interestExpense": "41128658", "operatingIncome": "224778000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "262680000", "reportedCurrency": "USD", "netInterestIncome": "290235000", "nonInterestIncome": "None", "operatingExpenses": "5608869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1164126000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7229913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440845000", "sellingGeneralAndAdministrative": "1134724000", "netIncomeFromContinuingOperations": "162682000" }, "balance": { "goodwill": "112782000", "inventory": "125395000", "commonStock": "285000", "currentDebt": "None", "investments": "None", "totalAssets": "18883232000", "longTermDebt": "3069108000", "shortTermDebt": "592928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "50821000", "reportedCurrency": "USD", "retainedEarnings": "-8599276065", "totalLiabilities": "12185647000", "otherCurrentAssets": "1911408000", "totalCurrentAssets": "11773934000", "currentLongTermDebt": "298425000", "longTermInvestments": "4262562000", "shortTermInvestments": "2547644000", "currentNetReceivables": "4378431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7109298000", "currentAccountsPayable": "342547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2223680000", "shortLongTermDebtTotal": "4462378000", "totalShareholderEquity": "6593830000", "capitalLeaseObligations": "1094845000", "otherCurrentLiabilities": "5800936779", "totalCurrentLiabilities": "8168941000", "otherNonCurrentLiabilities": "6107000", "totalNonCurrentLiabilities": "4016706000", "cashAndShortTermInvestments": "2811056000", "commonStockSharesOutstanding": "594405604", "intangibleAssetsExcludingGoodwill": "50821000", "cashAndCashEquivalentsAtCarryingValue": "2811056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-14857383", "operatingCashflow": "2079688000", "capitalExpenditures": "258261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "366011000", "cashflowFromInvestment": "-5804462000", "stockBasedCompensation": "685030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13063560000, "cost_of_revenue": 7229913000, "gross_profit": 5833647000, "research_and_development": 1164126000, "selling_general_admin": 1134724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 342653000, "depreciation_amortisation": 440845000, "ebitda": 783498000, "interest_expense": 41128658, "interest_income": null, "other_non_operating": null, "pretax_income": 425362000, "tax_provision": 262680000, "effective_tax_rate": null, "net_income": 150726000, "net_income_continuing_ops": 162682000, "net_income_to_common": 150726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2811056000, "short_term_investments": 2547644000, "net_receivables": 4378431000, "inventory": 125395000, "other_current_assets": null, "total_current_assets": 11773934000, "net_ppe": null, "goodwill": 112782000, "intangible_assets": 50821000, "goodwill_and_intangibles": 163603000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7109298000, "total_assets": 18883232000, "short_term_debt": 592928000, "accounts_payable": 342547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8168941000, "long_term_debt": 3069108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4016706000, "total_liabilities": 12185647000, "total_debt": 3662036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8599276065, "total_equity": 6593830000, "shares_outstanding": 594405604, "operating_cash_flow": 2079688000, "stock_based_compensation": 685030000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 258261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5804462000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 366011000, "free_cash_flow": 2337949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "342653000", "ebitda": "783498000", "netIncome": "150726000", "grossProfit": "5833647000", "depreciation": "None", "totalRevenue": "13063560000", "costOfRevenue": "7229913000", "interestIncome": "331310000", "incomeBeforeTax": "425362000", "interestExpense": "41128658", "operatingIncome": "224778000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "262680000", "reportedCurrency": "USD", "netInterestIncome": "290235000", "nonInterestIncome": "None", "operatingExpenses": "5608869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1164126000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7229913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440845000", "sellingGeneralAndAdministrative": "1134724000", "netIncomeFromContinuingOperations": "162682000" }, "balance": { "goodwill": "112782000", "inventory": "125395000", "commonStock": "285000", "currentDebt": "None", "investments": "None", "totalAssets": "18883232000", "longTermDebt": "3069108000", "shortTermDebt": "592928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "50821000", "reportedCurrency": "USD", "retainedEarnings": "-8599276065", "totalLiabilities": "12185647000", "otherCurrentAssets": "1911408000", "totalCurrentAssets": "11773934000", "currentLongTermDebt": "298425000", "longTermInvestments": "4262562000", "shortTermInvestments": "2547644000", "currentNetReceivables": "4378431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7109298000", "currentAccountsPayable": "342547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2223680000", "shortLongTermDebtTotal": "4462378000", "totalShareholderEquity": "6593830000", "capitalLeaseObligations": "1094845000", "otherCurrentLiabilities": "5800936779", "totalCurrentLiabilities": "8168941000", "otherNonCurrentLiabilities": "6107000", "totalNonCurrentLiabilities": "4016706000", "cashAndShortTermInvestments": "2811056000", "commonStockSharesOutstanding": "594405604", "intangibleAssetsExcludingGoodwill": "50821000", "cashAndCashEquivalentsAtCarryingValue": "2811056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-14857383", "operatingCashflow": "2079688000", "capitalExpenditures": "258261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "366011000", "cashflowFromInvestment": "-5804462000", "stockBasedCompensation": "685030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 12449705000, "cost_of_revenue": 7264428000, "gross_profit": 5185277000, "ebit": -1132565000, "ebitda": -704221000, "pretax_income": -1489377000, "tax_provision": 168395000, "net_income": -1651421000, "net_income_to_common": -1651421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6029859000, "total_current_assets": 12688012000, "total_assets": 17002796000, "short_term_debt": 392753000, "long_term_debt": 3338750000, "total_debt": 3731503000, "total_liabilities": 11191972000, "total_equity": 5715705000, "shares_outstanding": 558119948, "goodwill_and_intangibles": 295227000 }, "cash_flow": { "operating_cash_flow": -1055692000, "capital_expenditure": 976283000, "free_cash_flow": -79409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327324, "ticker_id": 3561, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1132565000", "ebitda": "-704221000", "netIncome": "-1651421000", "grossProfit": "5185277000", "depreciation": "None", "totalRevenue": "12449705000", "costOfRevenue": "7264428000", "interestIncome": "115515000", "incomeBeforeTax": "-1489377000", "interestExpense": "45417355", "operatingIncome": "-1487508000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "168395000", "reportedCurrency": "USD", "netInterestIncome": "70119000", "nonInterestIncome": "None", "operatingExpenses": "6672785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1376501000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7264428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428344000", "sellingGeneralAndAdministrative": "1437612000", "netIncomeFromContinuingOperations": "-1657772000" }, "balance": { "goodwill": "230208000", "inventory": "109668000", "commonStock": "281000", "currentDebt": "None", "investments": "None", "totalAssets": "17002796000", "longTermDebt": "3338750000", "shortTermDebt": "392753000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "65019000", "reportedCurrency": "USD", "retainedEarnings": "-8745541000", "totalLiabilities": "11191972000", "otherCurrentAssets": "2397937000", "totalCurrentAssets": "12688012000", "currentLongTermDebt": "119647000", "longTermInvestments": "1253593000", "shortTermInvestments": "864258000", "currentNetReceivables": "3286290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4314784000", "currentAccountsPayable": "258648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2345735000", "shortLongTermDebtTotal": "4485183000", "totalShareholderEquity": "5715705000", "capitalLeaseObligations": "1026786000", "otherCurrentLiabilities": "4572610000", "totalCurrentLiabilities": "6935692000", "otherNonCurrentLiabilities": "107000", "totalNonCurrentLiabilities": "4256280000", "cashAndShortTermInvestments": "6029859000", "commonStockSharesOutstanding": "558119948", "intangibleAssetsExcludingGoodwill": "65019000", "cashAndCashEquivalentsAtCarryingValue": "6029859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1657772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1441000", "operatingCashflow": "-1055692000", "capitalExpenditures": "976283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400256000", "cashflowFromInvestment": "-2428809000", "stockBasedCompensation": "705896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12449705000, "cost_of_revenue": 7264428000, "gross_profit": 5185277000, "research_and_development": 1376501000, "selling_general_admin": 1437612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1132565000, "depreciation_amortisation": 428344000, "ebitda": -704221000, "interest_expense": 45417355, "interest_income": null, "other_non_operating": null, "pretax_income": -1489377000, "tax_provision": 168395000, "effective_tax_rate": null, "net_income": -1651421000, "net_income_continuing_ops": -1657772000, "net_income_to_common": -1651421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6029859000, "short_term_investments": 864258000, "net_receivables": 3286290000, "inventory": 109668000, "other_current_assets": null, "total_current_assets": 12688012000, "net_ppe": null, "goodwill": 230208000, "intangible_assets": 65019000, "goodwill_and_intangibles": 295227000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4314784000, "total_assets": 17002796000, "short_term_debt": 392753000, "accounts_payable": 258648000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6935692000, "long_term_debt": 3338750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4256280000, "total_liabilities": 11191972000, "total_debt": 3731503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8745541000, "total_equity": 5715705000, "shares_outstanding": 558119948, "operating_cash_flow": -1055692000, "stock_based_compensation": 705896000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 976283000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2428809000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 400256000, "free_cash_flow": -79409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1132565000", "ebitda": "-704221000", "netIncome": "-1651421000", "grossProfit": "5185277000", "depreciation": "None", "totalRevenue": "12449705000", "costOfRevenue": "7264428000", "interestIncome": "115515000", "incomeBeforeTax": "-1489377000", "interestExpense": "45417355", "operatingIncome": "-1487508000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "168395000", "reportedCurrency": "USD", "netInterestIncome": "70119000", "nonInterestIncome": "None", "operatingExpenses": "6672785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1376501000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7264428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428344000", "sellingGeneralAndAdministrative": "1437612000", "netIncomeFromContinuingOperations": "-1657772000" }, "balance": { "goodwill": "230208000", "inventory": "109668000", "commonStock": "281000", "currentDebt": "None", "investments": "None", "totalAssets": "17002796000", "longTermDebt": "3338750000", "shortTermDebt": "392753000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "65019000", "reportedCurrency": "USD", "retainedEarnings": "-8745541000", "totalLiabilities": "11191972000", "otherCurrentAssets": "2397937000", "totalCurrentAssets": "12688012000", "currentLongTermDebt": "119647000", "longTermInvestments": "1253593000", "shortTermInvestments": "864258000", "currentNetReceivables": "3286290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4314784000", "currentAccountsPayable": "258648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2345735000", "shortLongTermDebtTotal": "4485183000", "totalShareholderEquity": "5715705000", "capitalLeaseObligations": "1026786000", "otherCurrentLiabilities": "4572610000", "totalCurrentLiabilities": "6935692000", "otherNonCurrentLiabilities": "107000", "totalNonCurrentLiabilities": "4256280000", "cashAndShortTermInvestments": "6029859000", "commonStockSharesOutstanding": "558119948", "intangibleAssetsExcludingGoodwill": "65019000", "cashAndCashEquivalentsAtCarryingValue": "6029859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1657772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1441000", "operatingCashflow": "-1055692000", "capitalExpenditures": "976283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400256000", "cashflowFromInvestment": "-2428809000", "stockBasedCompensation": "705896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 9955190000, "cost_of_revenue": 6059455000, "gross_profit": 3895735000, "ebit": -1583060000, "ebitda": -1304028000, "pretax_income": -1710165000, "tax_provision": 332865000, "net_income": -2046759000, "net_income_to_common": -2046759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9247762000, "total_current_assets": 15135397000, "total_assets": 18756025000, "short_term_debt": 288010000, "long_term_debt": 3475708000, "total_debt": 3763718000, "total_liabilities": 11331616000, "total_equity": 7398697000, "shares_outstanding": 532705795, "goodwill_and_intangibles": 592141000 }, "cash_flow": { "operating_cash_flow": 208649000, "capital_expenditure": 807176000, "free_cash_flow": 1015825000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327329, "ticker_id": 3561, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1583060000", "ebitda": "-1304028000", "netIncome": "-2046759000", "grossProfit": "3895735000", "depreciation": "None", "totalRevenue": "9955190000", "costOfRevenue": "6059455000", "interestIncome": "36082000", "incomeBeforeTax": "-1710165000", "interestExpense": "136939577", "operatingIncome": "-1583060000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "332865000", "reportedCurrency": "USD", "netInterestIncome": "-102863000", "nonInterestIncome": "None", "operatingExpenses": "5478795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "831703000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6059455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279032000", "sellingGeneralAndAdministrative": "987868000", "netIncomeFromContinuingOperations": "-2043030000" }, "balance": { "goodwill": "539624000", "inventory": "117499000", "commonStock": "278000", "currentDebt": "None", "investments": "None", "totalAssets": "18756025000", "longTermDebt": "3475708000", "shortTermDebt": "288010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "52517000", "reportedCurrency": "USD", "retainedEarnings": "-7201498000", "totalLiabilities": "11331616000", "otherCurrentAssets": "2237921000", "totalCurrentAssets": "15135397000", "currentLongTermDebt": "100000000", "longTermInvestments": "1052861000", "shortTermInvestments": "911281000", "currentNetReceivables": "2620934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3620628000", "currentAccountsPayable": "213580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1679643000", "shortLongTermDebtTotal": "4253515000", "totalShareholderEquity": "7398697000", "capitalLeaseObligations": "677807000", "otherCurrentLiabilities": "3848983000", "totalCurrentLiabilities": "7176436000", "otherNonCurrentLiabilities": "107000", "totalNonCurrentLiabilities": "4155180000", "cashAndShortTermInvestments": "9247762000", "commonStockSharesOutstanding": "532705795", "intangibleAssetsExcludingGoodwill": "52517000", "cashAndCashEquivalentsAtCarryingValue": "9247762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2043030000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-62735000", "operatingCashflow": "208649000", "capitalExpenditures": "807176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7401589000", "cashflowFromInvestment": "-3767273000", "stockBasedCompensation": "470324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4050055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9955190000, "cost_of_revenue": 6059455000, "gross_profit": 3895735000, "research_and_development": 831703000, "selling_general_admin": 987868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1583060000, "depreciation_amortisation": 279032000, "ebitda": -1304028000, "interest_expense": 136939577, "interest_income": null, "other_non_operating": null, "pretax_income": -1710165000, "tax_provision": 332865000, "effective_tax_rate": null, "net_income": -2046759000, "net_income_continuing_ops": -2043030000, "net_income_to_common": -2046759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9247762000, "short_term_investments": 911281000, "net_receivables": 2620934000, "inventory": 117499000, "other_current_assets": null, "total_current_assets": 15135397000, "net_ppe": null, "goodwill": 539624000, "intangible_assets": 52517000, "goodwill_and_intangibles": 592141000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3620628000, "total_assets": 18756025000, "short_term_debt": 288010000, "accounts_payable": 213580000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7176436000, "long_term_debt": 3475708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4155180000, "total_liabilities": 11331616000, "total_debt": 3763718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7201498000, "total_equity": 7398697000, "shares_outstanding": 532705795, "operating_cash_flow": 208649000, "stock_based_compensation": 470324000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 807176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3767273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7401589000, "free_cash_flow": 1015825000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1583060000", "ebitda": "-1304028000", "netIncome": "-2046759000", "grossProfit": "3895735000", "depreciation": "None", "totalRevenue": "9955190000", "costOfRevenue": "6059455000", "interestIncome": "36082000", "incomeBeforeTax": "-1710165000", "interestExpense": "136939577", "operatingIncome": "-1583060000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "332865000", "reportedCurrency": "USD", "netInterestIncome": "-102863000", "nonInterestIncome": "None", "operatingExpenses": "5478795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "831703000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6059455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279032000", "sellingGeneralAndAdministrative": "987868000", "netIncomeFromContinuingOperations": "-2043030000" }, "balance": { "goodwill": "539624000", "inventory": "117499000", "commonStock": "278000", "currentDebt": "None", "investments": "None", "totalAssets": "18756025000", "longTermDebt": "3475708000", "shortTermDebt": "288010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "52517000", "reportedCurrency": "USD", "retainedEarnings": "-7201498000", "totalLiabilities": "11331616000", "otherCurrentAssets": "2237921000", "totalCurrentAssets": "15135397000", "currentLongTermDebt": "100000000", "longTermInvestments": "1052861000", "shortTermInvestments": "911281000", "currentNetReceivables": "2620934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3620628000", "currentAccountsPayable": "213580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1679643000", "shortLongTermDebtTotal": "4253515000", "totalShareholderEquity": "7398697000", "capitalLeaseObligations": "677807000", "otherCurrentLiabilities": "3848983000", "totalCurrentLiabilities": "7176436000", "otherNonCurrentLiabilities": "107000", "totalNonCurrentLiabilities": "4155180000", "cashAndShortTermInvestments": "9247762000", "commonStockSharesOutstanding": "532705795", "intangibleAssetsExcludingGoodwill": "52517000", "cashAndCashEquivalentsAtCarryingValue": "9247762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2043030000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-62735000", "operatingCashflow": "208649000", "capitalExpenditures": "807176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7401589000", "cashflowFromInvestment": "-3767273000", "stockBasedCompensation": "470324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4050055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 4375664000, "cost_of_revenue": 3026759000, "gross_profit": 1348905000, "ebit": -1303325000, "ebitda": -1122564000, "pretax_income": -1482517000, "tax_provision": 141640000, "net_income": -1618056000, "net_income_to_common": -1618056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6166880000, "total_current_assets": 8939004000, "total_assets": 10455671000, "short_term_debt": 74558000, "long_term_debt": 1840406000, "total_debt": 1914964000, "total_liabilities": 7035432000, "total_equity": 3382912000, "shares_outstanding": 477264888, "goodwill_and_intangibles": 256051000 }, "cash_flow": { "operating_cash_flow": 555868000, "capital_expenditure": 336274000, "free_cash_flow": 892142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327334, "ticker_id": 3561, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1303325000", "ebitda": "-1122564000", "netIncome": "-1618056000", "grossProfit": "1348905000", "depreciation": "None", "totalRevenue": "4375664000", "costOfRevenue": "3026759000", "interestIncome": "24804000", "incomeBeforeTax": "-1482517000", "interestExpense": "124118087", "operatingIncome": "-1303325000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "141640000", "reportedCurrency": "USD", "netInterestIncome": "-123439000", "nonInterestIncome": "None", "operatingExpenses": "2652230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "353785000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3026759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180761000", "sellingGeneralAndAdministrative": "599706000", "netIncomeFromContinuingOperations": "-1624157000" }, "balance": { "goodwill": "216278000", "inventory": "64219000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "10455671000", "longTermDebt": "1840406000", "shortTermDebt": "74558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "39773000", "reportedCurrency": "USD", "retainedEarnings": "-5150958000", "totalLiabilities": "7035432000", "otherCurrentAssets": "1399981000", "totalCurrentAssets": "8939004000", "currentLongTermDebt": "None", "longTermInvestments": "190482000", "shortTermInvestments": "126099000", "currentNetReceivables": "1181825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1516667000", "currentAccountsPayable": "121637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "620956000", "shortLongTermDebtTotal": "2092919000", "totalShareholderEquity": "3382912000", "capitalLeaseObligations": "252376000", "otherCurrentLiabilities": "2076022000", "totalCurrentLiabilities": "4636067000", "otherNonCurrentLiabilities": "107000", "totalNonCurrentLiabilities": "2399365000", "cashAndShortTermInvestments": "6166880000", "commonStockSharesOutstanding": "477264888", "intangibleAssetsExcludingGoodwill": "39773000", "cashAndCashEquivalentsAtCarryingValue": "6166880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1624157000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-38528000", "operatingCashflow": "555868000", "capitalExpenditures": "336274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3733132000", "cashflowFromInvestment": "-886912000", "stockBasedCompensation": "290246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2970248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4375664000, "cost_of_revenue": 3026759000, "gross_profit": 1348905000, "research_and_development": 353785000, "selling_general_admin": 599706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1303325000, "depreciation_amortisation": 180761000, "ebitda": -1122564000, "interest_expense": 124118087, "interest_income": null, "other_non_operating": null, "pretax_income": -1482517000, "tax_provision": 141640000, "effective_tax_rate": null, "net_income": -1618056000, "net_income_continuing_ops": -1624157000, "net_income_to_common": -1618056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6166880000, "short_term_investments": 126099000, "net_receivables": 1181825000, "inventory": 64219000, "other_current_assets": null, "total_current_assets": 8939004000, "net_ppe": null, "goodwill": 216278000, "intangible_assets": 39773000, "goodwill_and_intangibles": 256051000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1516667000, "total_assets": 10455671000, "short_term_debt": 74558000, "accounts_payable": 121637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4636067000, "long_term_debt": 1840406000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2399365000, "total_liabilities": 7035432000, "total_debt": 1914964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5150958000, "total_equity": 3382912000, "shares_outstanding": 477264888, "operating_cash_flow": 555868000, "stock_based_compensation": 290246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 336274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -886912000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3733132000, "free_cash_flow": 892142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1303325000", "ebitda": "-1122564000", "netIncome": "-1618056000", "grossProfit": "1348905000", "depreciation": "None", "totalRevenue": "4375664000", "costOfRevenue": "3026759000", "interestIncome": "24804000", "incomeBeforeTax": "-1482517000", "interestExpense": "124118087", "operatingIncome": "-1303325000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "141640000", "reportedCurrency": "USD", "netInterestIncome": "-123439000", "nonInterestIncome": "None", "operatingExpenses": "2652230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "353785000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3026759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180761000", "sellingGeneralAndAdministrative": "599706000", "netIncomeFromContinuingOperations": "-1624157000" }, "balance": { "goodwill": "216278000", "inventory": "64219000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "10455671000", "longTermDebt": "1840406000", "shortTermDebt": "74558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "39773000", "reportedCurrency": "USD", "retainedEarnings": "-5150958000", "totalLiabilities": "7035432000", "otherCurrentAssets": "1399981000", "totalCurrentAssets": "8939004000", "currentLongTermDebt": "None", "longTermInvestments": "190482000", "shortTermInvestments": "126099000", "currentNetReceivables": "1181825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1516667000", "currentAccountsPayable": "121637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "620956000", "shortLongTermDebtTotal": "2092919000", "totalShareholderEquity": "3382912000", "capitalLeaseObligations": "252376000", "otherCurrentLiabilities": "2076022000", "totalCurrentLiabilities": "4636067000", "otherNonCurrentLiabilities": "107000", "totalNonCurrentLiabilities": "2399365000", "cashAndShortTermInvestments": "6166880000", "commonStockSharesOutstanding": "477264888", "intangibleAssetsExcludingGoodwill": "39773000", "cashAndCashEquivalentsAtCarryingValue": "6166880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1624157000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-38528000", "operatingCashflow": "555868000", "capitalExpenditures": "336274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3733132000", "cashflowFromInvestment": "-886912000", "stockBasedCompensation": "290246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2970248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 2175378000, "cost_of_revenue": 1570458000, "gross_profit": 604920000, "ebit": -891232000, "ebitda": -769600000, "pretax_income": -1371858000, "tax_provision": 85864000, "net_income": -1462799000, "net_income_to_common": -1462799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3118988000, "total_current_assets": 4410139000, "total_assets": 5224169000, "short_term_debt": 89012000, "long_term_debt": 1356690000, "total_debt": 1445702000, "total_liabilities": 4051517000, "total_equity": 1162424000, "shares_outstanding": 436601801, "goodwill_and_intangibles": 45972000 }, "cash_flow": { "operating_cash_flow": 69865000, "capital_expenditure": 247098000, "free_cash_flow": 316963000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327339, "ticker_id": 3561, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-891232000", "ebitda": "-769600000", "netIncome": "-1462799000", "grossProfit": "604920000", "depreciation": "None", "totalRevenue": "2175378000", "costOfRevenue": "1570458000", "interestIncome": "477387000", "incomeBeforeTax": "-1371858000", "interestExpense": "48265103", "operatingIncome": "-891232000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "85864000", "reportedCurrency": "USD", "netInterestIncome": "-14273000", "nonInterestIncome": "None", "operatingExpenses": "1496152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "156634000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1570458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121632000", "sellingGeneralAndAdministrative": "385865000", "netIncomeFromContinuingOperations": "-1457722000" }, "balance": { "goodwill": "30952000", "inventory": "26932000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "5224169000", "longTermDebt": "1356690000", "shortTermDebt": "89012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15020000", "reportedCurrency": "USD", "retainedEarnings": "-3530585000", "totalLiabilities": "4051517000", "otherCurrentAssets": "710535000", "totalCurrentAssets": "4410139000", "currentLongTermDebt": "30739000", "longTermInvestments": "113797000", "shortTermInvestments": "102324000", "currentNetReceivables": "451360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "814030000", "currentAccountsPayable": "69370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501585000", "shortLongTermDebtTotal": "1587749000", "totalShareholderEquity": "1162424000", "capitalLeaseObligations": "207582000", "otherCurrentLiabilities": "1013842000", "totalCurrentLiabilities": "2362366000", "otherNonCurrentLiabilities": "976000", "totalNonCurrentLiabilities": "1689151000", "cashAndShortTermInvestments": "3118988000", "commonStockSharesOutstanding": "436601801", "intangibleAssetsExcludingGoodwill": "15020000", "cashAndCashEquivalentsAtCarryingValue": "3118988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1457722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11762000", "operatingCashflow": "69865000", "capitalExpenditures": "247098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2579595000", "cashflowFromInvestment": "-363219000", "stockBasedCompensation": "117069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1538802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2175378000, "cost_of_revenue": 1570458000, "gross_profit": 604920000, "research_and_development": 156634000, "selling_general_admin": 385865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -891232000, "depreciation_amortisation": 121632000, "ebitda": -769600000, "interest_expense": 48265103, "interest_income": null, "other_non_operating": null, "pretax_income": -1371858000, "tax_provision": 85864000, "effective_tax_rate": null, "net_income": -1462799000, "net_income_continuing_ops": -1457722000, "net_income_to_common": -1462799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3118988000, "short_term_investments": 102324000, "net_receivables": 451360000, "inventory": 26932000, "other_current_assets": null, "total_current_assets": 4410139000, "net_ppe": null, "goodwill": 30952000, "intangible_assets": 15020000, "goodwill_and_intangibles": 45972000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 814030000, "total_assets": 5224169000, "short_term_debt": 89012000, "accounts_payable": 69370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2362366000, "long_term_debt": 1356690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1689151000, "total_liabilities": 4051517000, "total_debt": 1445702000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3530585000, "total_equity": 1162424000, "shares_outstanding": 436601801, "operating_cash_flow": 69865000, "stock_based_compensation": 117069000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 247098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -363219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2579595000, "free_cash_flow": 316963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-891232000", "ebitda": "-769600000", "netIncome": "-1462799000", "grossProfit": "604920000", "depreciation": "None", "totalRevenue": "2175378000", "costOfRevenue": "1570458000", "interestIncome": "477387000", "incomeBeforeTax": "-1371858000", "interestExpense": "48265103", "operatingIncome": "-891232000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "85864000", "reportedCurrency": "USD", "netInterestIncome": "-14273000", "nonInterestIncome": "None", "operatingExpenses": "1496152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "156634000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1570458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121632000", "sellingGeneralAndAdministrative": "385865000", "netIncomeFromContinuingOperations": "-1457722000" }, "balance": { "goodwill": "30952000", "inventory": "26932000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "5224169000", "longTermDebt": "1356690000", "shortTermDebt": "89012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15020000", "reportedCurrency": "USD", "retainedEarnings": "-3530585000", "totalLiabilities": "4051517000", "otherCurrentAssets": "710535000", "totalCurrentAssets": "4410139000", "currentLongTermDebt": "30739000", "longTermInvestments": "113797000", "shortTermInvestments": "102324000", "currentNetReceivables": "451360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "814030000", "currentAccountsPayable": "69370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501585000", "shortLongTermDebtTotal": "1587749000", "totalShareholderEquity": "1162424000", "capitalLeaseObligations": "207582000", "otherCurrentLiabilities": "1013842000", "totalCurrentLiabilities": "2362366000", "otherNonCurrentLiabilities": "976000", "totalNonCurrentLiabilities": "1689151000", "cashAndShortTermInvestments": "3118988000", "commonStockSharesOutstanding": "436601801", "intangibleAssetsExcludingGoodwill": "15020000", "cashAndCashEquivalentsAtCarryingValue": "3118988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1457722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11762000", "operatingCashflow": "69865000", "capitalExpenditures": "247098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2579595000", "cashflowFromInvestment": "-363219000", "stockBasedCompensation": "117069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1538802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 826968000, "cost_of_revenue": 812210000, "gross_profit": 14758000, "ebit": -983602000, "ebitda": -904874000, "pretax_income": -956946000, "tax_provision": 4088000, "net_income": -961241000, "net_income_to_common": -961241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1002841000, "total_current_assets": 1710713000, "total_assets": 2192669000, "short_term_debt": 856000, "long_term_debt": 1062822000, "total_debt": 1063678000, "total_liabilities": 2432124000, "total_equity": -243139000, "shares_outstanding": 338472987, "goodwill_and_intangibles": 43839000 }, "cash_flow": { "operating_cash_flow": -495220000, "capital_expenditure": 178485000, "free_cash_flow": -316735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327344, "ticker_id": 3561, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-983602000", "ebitda": "-904874000", "netIncome": "-961241000", "grossProfit": "14758000", "depreciation": "None", "totalRevenue": "826968000", "costOfRevenue": "812210000", "interestIncome": "34888000", "incomeBeforeTax": "-956946000", "interestExpense": "31317244", "operatingIncome": "-988768000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4088000", "reportedCurrency": "USD", "netInterestIncome": "-19775000", "nonInterestIncome": "None", "operatingExpenses": "1003526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67529000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "812210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78728000", "sellingGeneralAndAdministrative": "240781000", "netIncomeFromContinuingOperations": "-961034000" }, "balance": { "goodwill": "30952000", "inventory": "37689000", "commonStock": "170000", "currentDebt": "None", "investments": "None", "totalAssets": "2192669000", "longTermDebt": "1062822000", "shortTermDebt": "856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12887000", "reportedCurrency": "USD", "retainedEarnings": "-2067786000", "totalLiabilities": "2432124000", "otherCurrentAssets": "351620000", "totalCurrentAssets": "1710713000", "currentLongTermDebt": "856000", "longTermInvestments": "111022000", "shortTermInvestments": "690000", "currentNetReceivables": "317873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "481956000", "currentAccountsPayable": "37163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "192357000", "shortLongTermDebtTotal": "1063678000", "totalShareholderEquity": "-243139000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "682905000", "totalCurrentLiabilities": "1186493000", "otherNonCurrentLiabilities": "2974000", "totalNonCurrentLiabilities": "1245631000", "cashAndShortTermInvestments": "1002841000", "commonStockSharesOutstanding": "338472987", "intangibleAssetsExcludingGoodwill": "12887000", "cashAndCashEquivalentsAtCarryingValue": "1002841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-961034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-28465000", "operatingCashflow": "-495220000", "capitalExpenditures": "178485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "546628000", "cashflowFromInvestment": "-224528000", "stockBasedCompensation": "58121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 826968000, "cost_of_revenue": 812210000, "gross_profit": 14758000, "research_and_development": 67529000, "selling_general_admin": 240781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -983602000, "depreciation_amortisation": 78728000, "ebitda": -904874000, "interest_expense": 31317244, "interest_income": null, "other_non_operating": null, "pretax_income": -956946000, "tax_provision": 4088000, "effective_tax_rate": null, "net_income": -961241000, "net_income_continuing_ops": -961034000, "net_income_to_common": -961241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1002841000, "short_term_investments": 690000, "net_receivables": 317873000, "inventory": 37689000, "other_current_assets": null, "total_current_assets": 1710713000, "net_ppe": null, "goodwill": 30952000, "intangible_assets": 12887000, "goodwill_and_intangibles": 43839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 481956000, "total_assets": 2192669000, "short_term_debt": 856000, "accounts_payable": 37163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1186493000, "long_term_debt": 1062822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1245631000, "total_liabilities": 2432124000, "total_debt": 1063678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2067786000, "total_equity": -243139000, "shares_outstanding": 338472987, "operating_cash_flow": -495220000, "stock_based_compensation": 58121000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178485000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224528000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 546628000, "free_cash_flow": -316735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-983602000", "ebitda": "-904874000", "netIncome": "-961241000", "grossProfit": "14758000", "depreciation": "None", "totalRevenue": "826968000", "costOfRevenue": "812210000", "interestIncome": "34888000", "incomeBeforeTax": "-956946000", "interestExpense": "31317244", "operatingIncome": "-988768000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4088000", "reportedCurrency": "USD", "netInterestIncome": "-19775000", "nonInterestIncome": "None", "operatingExpenses": "1003526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67529000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "812210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78728000", "sellingGeneralAndAdministrative": "240781000", "netIncomeFromContinuingOperations": "-961034000" }, "balance": { "goodwill": "30952000", "inventory": "37689000", "commonStock": "170000", "currentDebt": "None", "investments": "None", "totalAssets": "2192669000", "longTermDebt": "1062822000", "shortTermDebt": "856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12887000", "reportedCurrency": "USD", "retainedEarnings": "-2067786000", "totalLiabilities": "2432124000", "otherCurrentAssets": "351620000", "totalCurrentAssets": "1710713000", "currentLongTermDebt": "856000", "longTermInvestments": "111022000", "shortTermInvestments": "690000", "currentNetReceivables": "317873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "481956000", "currentAccountsPayable": "37163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "192357000", "shortLongTermDebtTotal": "1063678000", "totalShareholderEquity": "-243139000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "682905000", "totalCurrentLiabilities": "1186493000", "otherNonCurrentLiabilities": "2974000", "totalNonCurrentLiabilities": "1245631000", "cashAndShortTermInvestments": "1002841000", "commonStockSharesOutstanding": "338472987", "intangibleAssetsExcludingGoodwill": "12887000", "cashAndCashEquivalentsAtCarryingValue": "1002841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-961034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-28465000", "operatingCashflow": "-495220000", "capitalExpenditures": "178485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "546628000", "cashflowFromInvestment": "-224528000", "stockBasedCompensation": "58121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 7097489000, "cost_of_revenue": 3951907000, "gross_profit": 3145582000, "ebit": 565387000, "ebitda": 667385000, "pretax_income": 652221000, "tax_provision": 213999000, "net_income": 427937000, "net_income_to_common": 427937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6255351000, "total_current_assets": 23935932000, "total_assets": 30590229000, "short_term_debt": 1647053000, "long_term_debt": 702838000, "total_debt": 2349891000, "total_liabilities": 17608848000, "total_equity": 12853167000, "shares_outstanding": 636172778, "goodwill_and_intangibles": 111840000 }, "cash_flow": { "operating_cash_flow": 1476410000, "capital_expenditure": 1476410000, "free_cash_flow": 2952820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327307, "ticker_id": 3561, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "565387000", "ebitda": "667385000", "netIncome": "427937000", "grossProfit": "3145582000", "depreciation": "None", "totalRevenue": "7097489000", "costOfRevenue": "3951907000", "interestIncome": "67143000", "incomeBeforeTax": "652221000", "interestExpense": "1639000", "operatingIncome": "565387000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "213999000", "reportedCurrency": "USD", "netInterestIncome": "65504000", "nonInterestIncome": "None", "operatingExpenses": "2580195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "296669000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3951907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101998000", "sellingGeneralAndAdministrative": "1818022000", "netIncomeFromContinuingOperations": "438222000" }, "balance": { "goodwill": "102583000", "inventory": "229333000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "30590229000", "longTermDebt": "702838000", "shortTermDebt": "1647053000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9257000", "reportedCurrency": "USD", "retainedEarnings": "-6158421000", "totalLiabilities": "17608848000", "otherCurrentAssets": "2079298000", "totalCurrentAssets": "23935932000", "currentLongTermDebt": "1259760000", "longTermInvestments": "2173463000", "shortTermInvestments": "6505463000", "currentNetReceivables": "8866487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6654296999", "currentAccountsPayable": "539137000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3584398000", "totalShareholderEquity": "12853167000", "capitalLeaseObligations": "1621800000", "otherCurrentLiabilities": "7710533000", "totalCurrentLiabilities": "15169013000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2439835000", "cashAndShortTermInvestments": "6255351000", "commonStockSharesOutstanding": "636172778", "intangibleAssetsExcludingGoodwill": "9257000", "cashAndCashEquivalentsAtCarryingValue": "6255351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "397099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1476410000", "capitalExpenditures": "1476410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1005623000", "cashflowFromInvestment": "-1153606000", "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": "99794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7097489000, "cost_of_revenue": 3951907000, "gross_profit": 3145582000, "research_and_development": 296669000, "selling_general_admin": 1818022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 565387000, "depreciation_amortisation": 101998000, "ebitda": 667385000, "interest_expense": 1639000, "interest_income": null, "other_non_operating": null, "pretax_income": 652221000, "tax_provision": 213999000, "effective_tax_rate": null, "net_income": 427937000, "net_income_continuing_ops": 438222000, "net_income_to_common": 427937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6255351000, "short_term_investments": 6505463000, "net_receivables": 8866487000, "inventory": 229333000, "other_current_assets": null, "total_current_assets": 23935932000, "net_ppe": null, "goodwill": 102583000, "intangible_assets": 9257000, "goodwill_and_intangibles": 111840000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6654296999, "total_assets": 30590229000, "short_term_debt": 1647053000, "accounts_payable": 539137000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15169013000, "long_term_debt": 702838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2439835000, "total_liabilities": 17608848000, "total_debt": 2349891000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6158421000, "total_equity": 12853167000, "shares_outstanding": 636172778, "operating_cash_flow": 1476410000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1476410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1153606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1005623000, "free_cash_flow": 2952820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "565387000", "ebitda": "667385000", "netIncome": "427937000", "grossProfit": "3145582000", "depreciation": "None", "totalRevenue": "7097489000", "costOfRevenue": "3951907000", "interestIncome": "67143000", "incomeBeforeTax": "652221000", "interestExpense": "1639000", "operatingIncome": "565387000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "213999000", "reportedCurrency": "USD", "netInterestIncome": "65504000", "nonInterestIncome": "None", "operatingExpenses": "2580195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "296669000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3951907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101998000", "sellingGeneralAndAdministrative": "1818022000", "netIncomeFromContinuingOperations": "438222000" }, "balance": { "goodwill": "102583000", "inventory": "229333000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "30590229000", "longTermDebt": "702838000", "shortTermDebt": "1647053000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9257000", "reportedCurrency": "USD", "retainedEarnings": "-6158421000", "totalLiabilities": "17608848000", "otherCurrentAssets": "2079298000", "totalCurrentAssets": "23935932000", "currentLongTermDebt": "1259760000", "longTermInvestments": "2173463000", "shortTermInvestments": "6505463000", "currentNetReceivables": "8866487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6654296999", "currentAccountsPayable": "539137000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3584398000", "totalShareholderEquity": "12853167000", "capitalLeaseObligations": "1621800000", "otherCurrentLiabilities": "7710533000", "totalCurrentLiabilities": "15169013000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2439835000", "cashAndShortTermInvestments": "6255351000", "commonStockSharesOutstanding": "636172778", "intangibleAssetsExcludingGoodwill": "9257000", "cashAndCashEquivalentsAtCarryingValue": "6255351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "397099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1476410000", "capitalExpenditures": "1476410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1005623000", "cashflowFromInvestment": "-1153606000", "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": "99794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 6851868000, "cost_of_revenue": 3853488000, "gross_profit": 2998380000, "ebit": 537731000, "ebitda": 537731000, "pretax_income": 620491000, "tax_provision": 209614000, "net_income": 397099000, "net_income_to_common": 397099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 2211763000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 639526914, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 1476410000, "capital_expenditure": 1476410000, "free_cash_flow": 2952820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327308, "ticker_id": 3561, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "537731000", "netIncome": "397099000", "grossProfit": "2998380000", "depreciation": "None", "totalRevenue": "6851868000", "costOfRevenue": "3853488000", "interestIncome": "58148000", "incomeBeforeTax": "620491000", "interestExpense": "6659000", "operatingIncome": "537731000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "209614000", "reportedCurrency": "USD", "netInterestIncome": "63541000", "nonInterestIncome": "None", "operatingExpenses": "2460649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "277588000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3853488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2183061000", "netIncomeFromContinuingOperations": "410877000" }, "balance": { "goodwill": "104462000", "inventory": "222578000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "29370979000", "longTermDebt": "510396000", "shortTermDebt": "1701367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12210000", "reportedCurrency": "USD", "retainedEarnings": "-6577408000", "totalLiabilities": "16722651000", "otherCurrentAssets": "1979004000", "totalCurrentAssets": "23249495000", "currentLongTermDebt": "1333252000", "longTermInvestments": "1888829000", "shortTermInvestments": "6413261000", "currentNetReceivables": "8258999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6121484000", "currentAccountsPayable": "467807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2732035000", "shortLongTermDebtTotal": "3330445000", "totalShareholderEquity": "12526503000", "capitalLeaseObligations": "1532199000", "otherCurrentLiabilities": "7446934000", "totalCurrentLiabilities": "14680550000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2042101000", "cashAndShortTermInvestments": "6375653000", "commonStockSharesOutstanding": "639526914", "intangibleAssetsExcludingGoodwill": "12210000", "cashAndCashEquivalentsAtCarryingValue": "6375653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "397099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1476410000", "capitalExpenditures": "1476410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1005623000", "cashflowFromInvestment": "-1153606000", "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": "99794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6851868000, "cost_of_revenue": 3853488000, "gross_profit": 2998380000, "research_and_development": 277588000, "selling_general_admin": 2183061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 537731000, "depreciation_amortisation": null, "ebitda": 537731000, "interest_expense": 6659000, "interest_income": null, "other_non_operating": null, "pretax_income": 620491000, "tax_provision": 209614000, "effective_tax_rate": null, "net_income": 397099000, "net_income_continuing_ops": 410877000, "net_income_to_common": 397099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6375653000, "short_term_investments": 6413261000, "net_receivables": 8258999000, "inventory": 222578000, "other_current_assets": null, "total_current_assets": 23249495000, "net_ppe": null, "goodwill": 104462000, "intangible_assets": 12210000, "goodwill_and_intangibles": 116672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6121484000, "total_assets": 29370979000, "short_term_debt": 1701367000, "accounts_payable": 467807000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14680550000, "long_term_debt": 510396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2042101000, "total_liabilities": 16722651000, "total_debt": 2211763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6577408000, "total_equity": 12526503000, "shares_outstanding": 639526914, "operating_cash_flow": 1476410000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1476410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1153606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1005623000, "free_cash_flow": 2952820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "537731000", "netIncome": "397099000", "grossProfit": "2998380000", "depreciation": "None", "totalRevenue": "6851868000", "costOfRevenue": "3853488000", "interestIncome": "58148000", "incomeBeforeTax": "620491000", "interestExpense": "6659000", "operatingIncome": "537731000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "209614000", "reportedCurrency": "USD", "netInterestIncome": "63541000", "nonInterestIncome": "None", "operatingExpenses": "2460649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "277588000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3853488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2183061000", "netIncomeFromContinuingOperations": "410877000" }, "balance": { "goodwill": "104462000", "inventory": "222578000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "29370979000", "longTermDebt": "510396000", "shortTermDebt": "1701367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12210000", "reportedCurrency": "USD", "retainedEarnings": "-6577408000", "totalLiabilities": "16722651000", "otherCurrentAssets": "1979004000", "totalCurrentAssets": "23249495000", "currentLongTermDebt": "1333252000", "longTermInvestments": "1888829000", "shortTermInvestments": "6413261000", "currentNetReceivables": "8258999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6121484000", "currentAccountsPayable": "467807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2732035000", "shortLongTermDebtTotal": "3330445000", "totalShareholderEquity": "12526503000", "capitalLeaseObligations": "1532199000", "otherCurrentLiabilities": "7446934000", "totalCurrentLiabilities": "14680550000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2042101000", "cashAndShortTermInvestments": "6375653000", "commonStockSharesOutstanding": "639526914", "intangibleAssetsExcludingGoodwill": "12210000", "cashAndCashEquivalentsAtCarryingValue": "6375653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "397099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1476410000", "capitalExpenditures": "1476410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1005623000", "cashflowFromInvestment": "-1153606000", "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": "99794000", "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": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 5986024000, "cost_of_revenue": 3386670000, "gross_profit": 2599354000, "ebit": 544938723, "ebitda": 636721872, "pretax_income": 536084000, "tax_provision": 161096000, "net_income": 372041735, "net_income_to_common": 372041735, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3067819000, "total_current_assets": 21082769000, "total_assets": 26751302000, "short_term_debt": 2902033000, "long_term_debt": 294634000, "total_debt": 3196667000, "total_liabilities": 16447493000, "total_equity": 10195716000, "shares_outstanding": 635572881, "goodwill_and_intangibles": 120522000 }, "cash_flow": { "operating_cash_flow": 1175447000, "capital_expenditure": 135000000, "free_cash_flow": 1310447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327310, "ticker_id": 3561, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "544938723", "ebitda": "636721872", "netIncome": "372041735", "grossProfit": "2599354000", "depreciation": "None", "totalRevenue": "5986024000", "costOfRevenue": "3386670000", "interestIncome": "59569000", "incomeBeforeTax": "536084000", "interestExpense": "8854723", "operatingIncome": "475946000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "161096000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2123408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "286275000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3386670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91783149", "sellingGeneralAndAdministrative": "340027000", "netIncomeFromContinuingOperations": "374988000" }, "balance": { "goodwill": "104768000", "inventory": "209285000", "commonStock": "298000", "currentDebt": "None", "investments": "None", "totalAssets": "26751302000", "longTermDebt": "294634000", "shortTermDebt": "2902033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "15754000", "reportedCurrency": "USD", "retainedEarnings": "-6974214000", "totalLiabilities": "16447493000", "otherCurrentAssets": "3795801000", "totalCurrentAssets": "21082769000", "currentLongTermDebt": "2561250000", "longTermInvestments": "1827968000", "shortTermInvestments": "6834186000", "currentNetReceivables": "7175678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5668533000", "currentAccountsPayable": "480395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2518048000", "shortLongTermDebtTotal": "4243764000", "totalShareholderEquity": "10195716000", "capitalLeaseObligations": "1387880000", "otherCurrentLiabilities": "9143734000", "totalCurrentLiabilities": "14691059000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1756434000", "cashAndShortTermInvestments": "3067819000", "commonStockSharesOutstanding": "635572881", "intangibleAssetsExcludingGoodwill": "15754000", "cashAndCashEquivalentsAtCarryingValue": "3067819000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1175447000", "capitalExpenditures": "135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "288944000", "cashflowFromInvestment": "-622860000", "stockBasedCompensation": "179201000", "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": "-91289000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5986024000, "cost_of_revenue": 3386670000, "gross_profit": 2599354000, "research_and_development": 286275000, "selling_general_admin": 340027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 544938723, "depreciation_amortisation": 91783149, "ebitda": 636721872, "interest_expense": 8854723, "interest_income": null, "other_non_operating": null, "pretax_income": 536084000, "tax_provision": 161096000, "effective_tax_rate": null, "net_income": 372041735, "net_income_continuing_ops": 374988000, "net_income_to_common": 372041735, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3067819000, "short_term_investments": 6834186000, "net_receivables": 7175678000, "inventory": 209285000, "other_current_assets": null, "total_current_assets": 21082769000, "net_ppe": null, "goodwill": 104768000, "intangible_assets": 15754000, "goodwill_and_intangibles": 120522000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5668533000, "total_assets": 26751302000, "short_term_debt": 2902033000, "accounts_payable": 480395000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14691059000, "long_term_debt": 294634000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1756434000, "total_liabilities": 16447493000, "total_debt": 3196667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6974214000, "total_equity": 10195716000, "shares_outstanding": 635572881, "operating_cash_flow": 1175447000, "stock_based_compensation": 179201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -622860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 288944000, "free_cash_flow": 1310447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "544938723", "ebitda": "636721872", "netIncome": "372041735", "grossProfit": "2599354000", "depreciation": "None", "totalRevenue": "5986024000", "costOfRevenue": "3386670000", "interestIncome": "59569000", "incomeBeforeTax": "536084000", "interestExpense": "8854723", "operatingIncome": "475946000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "161096000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2123408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "286275000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3386670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91783149", "sellingGeneralAndAdministrative": "340027000", "netIncomeFromContinuingOperations": "374988000" }, "balance": { "goodwill": "104768000", "inventory": "209285000", "commonStock": "298000", "currentDebt": "None", "investments": "None", "totalAssets": "26751302000", "longTermDebt": "294634000", "shortTermDebt": "2902033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "15754000", "reportedCurrency": "USD", "retainedEarnings": "-6974214000", "totalLiabilities": "16447493000", "otherCurrentAssets": "3795801000", "totalCurrentAssets": "21082769000", "currentLongTermDebt": "2561250000", "longTermInvestments": "1827968000", "shortTermInvestments": "6834186000", "currentNetReceivables": "7175678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5668533000", "currentAccountsPayable": "480395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2518048000", "shortLongTermDebtTotal": "4243764000", "totalShareholderEquity": "10195716000", "capitalLeaseObligations": "1387880000", "otherCurrentLiabilities": "9143734000", "totalCurrentLiabilities": "14691059000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1756434000", "cashAndShortTermInvestments": "3067819000", "commonStockSharesOutstanding": "635572881", "intangibleAssetsExcludingGoodwill": "15754000", "cashAndCashEquivalentsAtCarryingValue": "3067819000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1175447000", "capitalExpenditures": "135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "288944000", "cashflowFromInvestment": "-622860000", "stockBasedCompensation": "179201000", "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": "-91289000", "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": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 5259477000, "cost_of_revenue": 2849667000, "gross_profit": 2409810000, "ebit": 487719000, "ebitda": 490131000, "pretax_income": 558260000, "tax_provision": 144056000, "net_income": 414204000, "net_income_to_common": 414204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2165809000, "total_current_assets": 19740334000, "total_assets": 25440410000, "short_term_debt": 1686308000, "long_term_debt": 1538064000, "total_debt": 3224372000, "total_liabilities": 15656507000, "total_equity": 9676846000, "shares_outstanding": 592019934, "goodwill_and_intangibles": 122946000 }, "cash_flow": { "operating_cash_flow": 1615735000, "capital_expenditure": 216000000, "free_cash_flow": 1831735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327311, "ticker_id": 3561, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "487719000", "ebitda": "490131000", "netIncome": "414204000", "grossProfit": "2409810000", "depreciation": "None", "totalRevenue": "5259477000", "costOfRevenue": "2849667000", "interestIncome": "90259000", "incomeBeforeTax": "558260000", "interestExpense": "8974000", "operatingIncome": "487719000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "144056000", "reportedCurrency": "USD", "netInterestIncome": "81285000", "nonInterestIncome": "None", "operatingExpenses": "1922091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "297428000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2849667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2412000", "sellingGeneralAndAdministrative": "323342000", "netIncomeFromContinuingOperations": "414204000" }, "balance": { "goodwill": "107631000", "inventory": "169298000", "commonStock": "297000", "currentDebt": "None", "investments": "None", "totalAssets": "25440410000", "longTermDebt": "1538064000", "shortTermDebt": "1686308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "15315000", "reportedCurrency": "USD", "retainedEarnings": "-7346242000", "totalLiabilities": "15656507000", "otherCurrentAssets": "3892270000", "totalCurrentAssets": "19740334000", "currentLongTermDebt": "1358223000", "longTermInvestments": "2121897000", "shortTermInvestments": "7244913000", "currentNetReceivables": "6268044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5700076000", "currentAccountsPayable": "359092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2371202000", "shortLongTermDebtTotal": "4192153000", "totalShareholderEquity": "9676846000", "capitalLeaseObligations": "1295866000", "otherCurrentLiabilities": "8738297000", "totalCurrentLiabilities": "12730163000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2926344000", "cashAndShortTermInvestments": "2165809000", "commonStockSharesOutstanding": "592019934", "intangibleAssetsExcludingGoodwill": "15315000", "cashAndCashEquivalentsAtCarryingValue": "2165809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414204000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1615735000", "capitalExpenditures": "216000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54229000", "cashflowFromInvestment": "-1517470000", "stockBasedCompensation": "161892000", "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": "2412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5259477000, "cost_of_revenue": 2849667000, "gross_profit": 2409810000, "research_and_development": 297428000, "selling_general_admin": 323342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 487719000, "depreciation_amortisation": 2412000, "ebitda": 490131000, "interest_expense": 8974000, "interest_income": null, "other_non_operating": null, "pretax_income": 558260000, "tax_provision": 144056000, "effective_tax_rate": null, "net_income": 414204000, "net_income_continuing_ops": 414204000, "net_income_to_common": 414204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2165809000, "short_term_investments": 7244913000, "net_receivables": 6268044000, "inventory": 169298000, "other_current_assets": null, "total_current_assets": 19740334000, "net_ppe": null, "goodwill": 107631000, "intangible_assets": 15315000, "goodwill_and_intangibles": 122946000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5700076000, "total_assets": 25440410000, "short_term_debt": 1686308000, "accounts_payable": 359092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12730163000, "long_term_debt": 1538064000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2926344000, "total_liabilities": 15656507000, "total_debt": 3224372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7346242000, "total_equity": 9676846000, "shares_outstanding": 592019934, "operating_cash_flow": 1615735000, "stock_based_compensation": 161892000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 216000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1517470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54229000, "free_cash_flow": 1831735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "487719000", "ebitda": "490131000", "netIncome": "414204000", "grossProfit": "2409810000", "depreciation": "None", "totalRevenue": "5259477000", "costOfRevenue": "2849667000", "interestIncome": "90259000", "incomeBeforeTax": "558260000", "interestExpense": "8974000", "operatingIncome": "487719000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "144056000", "reportedCurrency": "USD", "netInterestIncome": "81285000", "nonInterestIncome": "None", "operatingExpenses": "1922091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "297428000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2849667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2412000", "sellingGeneralAndAdministrative": "323342000", "netIncomeFromContinuingOperations": "414204000" }, "balance": { "goodwill": "107631000", "inventory": "169298000", "commonStock": "297000", "currentDebt": "None", "investments": "None", "totalAssets": "25440410000", "longTermDebt": "1538064000", "shortTermDebt": "1686308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "15315000", "reportedCurrency": "USD", "retainedEarnings": "-7346242000", "totalLiabilities": "15656507000", "otherCurrentAssets": "3892270000", "totalCurrentAssets": "19740334000", "currentLongTermDebt": "1358223000", "longTermInvestments": "2121897000", "shortTermInvestments": "7244913000", "currentNetReceivables": "6268044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5700076000", "currentAccountsPayable": "359092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2371202000", "shortLongTermDebtTotal": "4192153000", "totalShareholderEquity": "9676846000", "capitalLeaseObligations": "1295866000", "otherCurrentLiabilities": "8738297000", "totalCurrentLiabilities": "12730163000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2926344000", "cashAndShortTermInvestments": "2165809000", "commonStockSharesOutstanding": "592019934", "intangibleAssetsExcludingGoodwill": "15315000", "cashAndCashEquivalentsAtCarryingValue": "2165809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414204000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1615735000", "capitalExpenditures": "216000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54229000", "cashflowFromInvestment": "-1517470000", "stockBasedCompensation": "161892000", "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": "2412000", "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": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 4841100000, "cost_of_revenue": 2604907000, "gross_profit": 2236193000, "ebit": 456404000, "ebitda": 545281000, "pretax_income": 547140000, "tax_provision": 136315000, "net_income": 403050000, "net_income_to_common": 403050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2183030000, "total_current_assets": 17779300000, "total_assets": 23843073000, "short_term_debt": 1580604000, "long_term_debt": 1659794000, "total_debt": 3240398000, "total_liabilities": 14768732000, "total_equity": 8963418000, "shares_outstanding": 634637711, "goodwill_and_intangibles": 126636000 }, "cash_flow": { "operating_cash_flow": 756931000, "capital_expenditure": 317924000, "free_cash_flow": 1074855000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327312, "ticker_id": 3561, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "456404000", "ebitda": "545281000", "netIncome": "403050000", "grossProfit": "2236193000", "depreciation": "None", "totalRevenue": "4841100000", "costOfRevenue": "2604907000", "interestIncome": "88823000", "incomeBeforeTax": "547140000", "interestExpense": "9070631", "operatingIncome": "456404000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "136315000", "reportedCurrency": "USD", "netInterestIncome": "79742000", "nonInterestIncome": "None", "operatingExpenses": "1779789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "295858000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2604907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88877000", "sellingGeneralAndAdministrative": "307189000", "netIncomeFromContinuingOperations": "410825000" }, "balance": { "goodwill": "106031000", "inventory": "172696000", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "23843073000", "longTermDebt": "1659794000", "shortTermDebt": "1580604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "20605000", "reportedCurrency": "USD", "retainedEarnings": "-7752214000", "totalLiabilities": "14768732000", "otherCurrentAssets": "3673214000", "totalCurrentAssets": "17779300000", "currentLongTermDebt": "1268897000", "longTermInvestments": "2828545000", "shortTermInvestments": "6243214000", "currentNetReceivables": "5507146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6063773000", "currentAccountsPayable": "320948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2248314000", "shortLongTermDebtTotal": "4148141000", "totalShareholderEquity": "8963418000", "capitalLeaseObligations": "1219450000", "otherCurrentLiabilities": "8110887000", "totalCurrentLiabilities": "11801267000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2967465000", "cashAndShortTermInvestments": "2183030000", "commonStockSharesOutstanding": "634637711", "intangibleAssetsExcludingGoodwill": "20605000", "cashAndCashEquivalentsAtCarryingValue": "2183030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26292000", "operatingCashflow": "756931000", "capitalExpenditures": "317924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274387000", "cashflowFromInvestment": "-1114732000", "stockBasedCompensation": "167792000", "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": "88877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4841100000, "cost_of_revenue": 2604907000, "gross_profit": 2236193000, "research_and_development": 295858000, "selling_general_admin": 307189000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 456404000, "depreciation_amortisation": 88877000, "ebitda": 545281000, "interest_expense": 9070631, "interest_income": null, "other_non_operating": null, "pretax_income": 547140000, "tax_provision": 136315000, "effective_tax_rate": null, "net_income": 403050000, "net_income_continuing_ops": 410825000, "net_income_to_common": 403050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2183030000, "short_term_investments": 6243214000, "net_receivables": 5507146000, "inventory": 172696000, "other_current_assets": null, "total_current_assets": 17779300000, "net_ppe": null, "goodwill": 106031000, "intangible_assets": 20605000, "goodwill_and_intangibles": 126636000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6063773000, "total_assets": 23843073000, "short_term_debt": 1580604000, "accounts_payable": 320948000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11801267000, "long_term_debt": 1659794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2967465000, "total_liabilities": 14768732000, "total_debt": 3240398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7752214000, "total_equity": 8963418000, "shares_outstanding": 634637711, "operating_cash_flow": 756931000, "stock_based_compensation": 167792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1114732000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 274387000, "free_cash_flow": 1074855000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "456404000", "ebitda": "545281000", "netIncome": "403050000", "grossProfit": "2236193000", "depreciation": "None", "totalRevenue": "4841100000", "costOfRevenue": "2604907000", "interestIncome": "88823000", "incomeBeforeTax": "547140000", "interestExpense": "9070631", "operatingIncome": "456404000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "136315000", "reportedCurrency": "USD", "netInterestIncome": "79742000", "nonInterestIncome": "None", "operatingExpenses": "1779789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "295858000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2604907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88877000", "sellingGeneralAndAdministrative": "307189000", "netIncomeFromContinuingOperations": "410825000" }, "balance": { "goodwill": "106031000", "inventory": "172696000", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "23843073000", "longTermDebt": "1659794000", "shortTermDebt": "1580604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "20605000", "reportedCurrency": "USD", "retainedEarnings": "-7752214000", "totalLiabilities": "14768732000", "otherCurrentAssets": "3673214000", "totalCurrentAssets": "17779300000", "currentLongTermDebt": "1268897000", "longTermInvestments": "2828545000", "shortTermInvestments": "6243214000", "currentNetReceivables": "5507146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6063773000", "currentAccountsPayable": "320948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2248314000", "shortLongTermDebtTotal": "4148141000", "totalShareholderEquity": "8963418000", "capitalLeaseObligations": "1219450000", "otherCurrentLiabilities": "8110887000", "totalCurrentLiabilities": "11801267000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2967465000", "cashAndShortTermInvestments": "2183030000", "commonStockSharesOutstanding": "634637711", "intangibleAssetsExcludingGoodwill": "20605000", "cashAndCashEquivalentsAtCarryingValue": "2183030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26292000", "operatingCashflow": "756931000", "capitalExpenditures": "317924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274387000", "cashflowFromInvestment": "-1114732000", "stockBasedCompensation": "167792000", "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": "88877000", "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": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 4950436000, "cost_of_revenue": 2744976000, "gross_profit": 2205460000, "ebit": 305751000, "ebitda": 415962250, "pretax_income": 326790000, "tax_provision": 89198000, "net_income": 237308000, "net_income_to_common": 237308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2405153000, "total_current_assets": 16857668000, "total_assets": 22625469000, "short_term_debt": 1578873000, "long_term_debt": 1728258000, "total_debt": 3307131000, "total_liabilities": 14147893001, "total_equity": 8372334999, "shares_outstanding": 610136776, "goodwill_and_intangibles": 134935000 }, "cash_flow": { "operating_cash_flow": 1020982000, "capital_expenditure": 0, "free_cash_flow": 1020982000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327313, "ticker_id": 3561, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "305751000", "ebitda": "415962250", "netIncome": "237308000", "grossProfit": "2205460000", "depreciation": "None", "totalRevenue": "4950436000", "costOfRevenue": "2744976000", "interestIncome": "93970000", "incomeBeforeTax": "326790000", "interestExpense": "9281000", "operatingIncome": "305751000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "89198000", "reportedCurrency": "USD", "netInterestIncome": "84689000", "nonInterestIncome": "None", "operatingExpenses": "1899709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "301216000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2744976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110211250", "sellingGeneralAndAdministrative": "366259000", "netIncomeFromContinuingOperations": "237592000" }, "balance": { "goodwill": "107625000", "inventory": "143246000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "22625469000", "longTermDebt": "1728258000", "shortTermDebt": "1578873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27310000", "reportedCurrency": "USD", "retainedEarnings": "-8138004000", "totalLiabilities": "14147893001", "otherCurrentAssets": "7787189000", "totalCurrentAssets": "16857668000", "currentLongTermDebt": "1278599000", "longTermInvestments": "2694305000", "shortTermInvestments": "6215423000", "currentNetReceivables": "306657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5767801000", "currentAccountsPayable": "350021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2152484000", "shortLongTermDebtTotal": "4110633000", "totalShareholderEquity": "8372334999", "capitalLeaseObligations": "1117276000", "otherCurrentLiabilities": "9367258000", "totalCurrentLiabilities": "11296152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2851741001", "cashAndShortTermInvestments": "2405153000", "commonStockSharesOutstanding": "610136776", "intangibleAssetsExcludingGoodwill": "27310000", "cashAndCashEquivalentsAtCarryingValue": "2405153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237308000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1020982000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "700210000", "cashflowFromInvestment": "-5040846000", "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": 4950436000, "cost_of_revenue": 2744976000, "gross_profit": 2205460000, "research_and_development": 301216000, "selling_general_admin": 366259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 305751000, "depreciation_amortisation": 110211250, "ebitda": 415962250, "interest_expense": 9281000, "interest_income": null, "other_non_operating": null, "pretax_income": 326790000, "tax_provision": 89198000, "effective_tax_rate": null, "net_income": 237308000, "net_income_continuing_ops": 237592000, "net_income_to_common": 237308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2405153000, "short_term_investments": 6215423000, "net_receivables": 306657000, "inventory": 143246000, "other_current_assets": null, "total_current_assets": 16857668000, "net_ppe": null, "goodwill": 107625000, "intangible_assets": 27310000, "goodwill_and_intangibles": 134935000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5767801000, "total_assets": 22625469000, "short_term_debt": 1578873000, "accounts_payable": 350021000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11296152000, "long_term_debt": 1728258000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2851741001, "total_liabilities": 14147893001, "total_debt": 3307131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8138004000, "total_equity": 8372334999, "shares_outstanding": 610136776, "operating_cash_flow": 1020982000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5040846000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 700210000, "free_cash_flow": 1020982000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "305751000", "ebitda": "415962250", "netIncome": "237308000", "grossProfit": "2205460000", "depreciation": "None", "totalRevenue": "4950436000", "costOfRevenue": "2744976000", "interestIncome": "93970000", "incomeBeforeTax": "326790000", "interestExpense": "9281000", "operatingIncome": "305751000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "89198000", "reportedCurrency": "USD", "netInterestIncome": "84689000", "nonInterestIncome": "None", "operatingExpenses": "1899709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "301216000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2744976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110211250", "sellingGeneralAndAdministrative": "366259000", "netIncomeFromContinuingOperations": "237592000" }, "balance": { "goodwill": "107625000", "inventory": "143246000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "22625469000", "longTermDebt": "1728258000", "shortTermDebt": "1578873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27310000", "reportedCurrency": "USD", "retainedEarnings": "-8138004000", "totalLiabilities": "14147893001", "otherCurrentAssets": "7787189000", "totalCurrentAssets": "16857668000", "currentLongTermDebt": "1278599000", "longTermInvestments": "2694305000", "shortTermInvestments": "6215423000", "currentNetReceivables": "306657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5767801000", "currentAccountsPayable": "350021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2152484000", "shortLongTermDebtTotal": "4110633000", "totalShareholderEquity": "8372334999", "capitalLeaseObligations": "1117276000", "otherCurrentLiabilities": "9367258000", "totalCurrentLiabilities": "11296152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2851741001", "cashAndShortTermInvestments": "2405153000", "commonStockSharesOutstanding": "610136776", "intangibleAssetsExcludingGoodwill": "27310000", "cashAndCashEquivalentsAtCarryingValue": "2405153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237308000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1020982000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "700210000", "cashflowFromInvestment": "-5040846000", "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": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 4328233000, "cost_of_revenue": 2467172000, "gross_profit": 1861061000, "ebit": 202415000, "ebitda": 312626250, "pretax_income": 245922000, "tax_provision": 92598000, "net_income": 153324000, "net_income_to_common": 153324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2538749000, "total_current_assets": 15554195000, "total_assets": 21691690000, "short_term_debt": 610250000, "long_term_debt": 2897667000, "total_debt": 3507917000, "total_liabilities": 13663111000, "total_equity": 7916407000, "shares_outstanding": 574340007, "goodwill_and_intangibles": 144611000 }, "cash_flow": { "operating_cash_flow": 1170076000, "capital_expenditure": 90771000, "free_cash_flow": 1260847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327315, "ticker_id": 3561, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202415000", "ebitda": "312626250", "netIncome": "153324000", "grossProfit": "1861061000", "depreciation": "None", "totalRevenue": "4328233000", "costOfRevenue": "2467172000", "interestIncome": "47130000", "incomeBeforeTax": "245922000", "interestExpense": "9746731", "operatingIncome": "202415000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "92598000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1658646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "301990000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2467172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110211250", "sellingGeneralAndAdministrative": "306755000", "netIncomeFromContinuingOperations": "153324000" }, "balance": { "goodwill": "113766000", "inventory": "200712000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "21691690000", "longTermDebt": "2897667000", "shortTermDebt": "610250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30845000", "reportedCurrency": "USD", "retainedEarnings": "-8375312000", "totalLiabilities": "13663111000", "otherCurrentAssets": "3212393000", "totalCurrentAssets": "15554195000", "currentLongTermDebt": "294738000", "longTermInvestments": "2974637000", "shortTermInvestments": "5374539000", "currentNetReceivables": "4227802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6137495000", "currentAccountsPayable": "274771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2327665000", "shortLongTermDebtTotal": "4403627000", "totalShareholderEquity": "7916407000", "capitalLeaseObligations": "1211222000", "otherCurrentLiabilities": "7116709000", "totalCurrentLiabilities": "9589419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4073692000", "cashAndShortTermInvestments": "2538749000", "commonStockSharesOutstanding": "574340007", "intangibleAssetsExcludingGoodwill": "30845000", "cashAndCashEquivalentsAtCarryingValue": "2538749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1170076000", "capitalExpenditures": "90771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "557845000", "cashflowFromInvestment": "-1716072000", "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": 4328233000, "cost_of_revenue": 2467172000, "gross_profit": 1861061000, "research_and_development": 301990000, "selling_general_admin": 306755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202415000, "depreciation_amortisation": 110211250, "ebitda": 312626250, "interest_expense": 9746731, "interest_income": null, "other_non_operating": null, "pretax_income": 245922000, "tax_provision": 92598000, "effective_tax_rate": null, "net_income": 153324000, "net_income_continuing_ops": 153324000, "net_income_to_common": 153324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2538749000, "short_term_investments": 5374539000, "net_receivables": 4227802000, "inventory": 200712000, "other_current_assets": null, "total_current_assets": 15554195000, "net_ppe": null, "goodwill": 113766000, "intangible_assets": 30845000, "goodwill_and_intangibles": 144611000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6137495000, "total_assets": 21691690000, "short_term_debt": 610250000, "accounts_payable": 274771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9589419000, "long_term_debt": 2897667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4073692000, "total_liabilities": 13663111000, "total_debt": 3507917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8375312000, "total_equity": 7916407000, "shares_outstanding": 574340007, "operating_cash_flow": 1170076000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90771000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1716072000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 557845000, "free_cash_flow": 1260847000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202415000", "ebitda": "312626250", "netIncome": "153324000", "grossProfit": "1861061000", "depreciation": "None", "totalRevenue": "4328233000", "costOfRevenue": "2467172000", "interestIncome": "47130000", "incomeBeforeTax": "245922000", "interestExpense": "9746731", "operatingIncome": "202415000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "92598000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1658646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "301990000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2467172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110211250", "sellingGeneralAndAdministrative": "306755000", "netIncomeFromContinuingOperations": "153324000" }, "balance": { "goodwill": "113766000", "inventory": "200712000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "21691690000", "longTermDebt": "2897667000", "shortTermDebt": "610250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30845000", "reportedCurrency": "USD", "retainedEarnings": "-8375312000", "totalLiabilities": "13663111000", "otherCurrentAssets": "3212393000", "totalCurrentAssets": "15554195000", "currentLongTermDebt": "294738000", "longTermInvestments": "2974637000", "shortTermInvestments": "5374539000", "currentNetReceivables": "4227802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6137495000", "currentAccountsPayable": "274771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2327665000", "shortLongTermDebtTotal": "4403627000", "totalShareholderEquity": "7916407000", "capitalLeaseObligations": "1211222000", "otherCurrentLiabilities": "7116709000", "totalCurrentLiabilities": "9589419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4073692000", "cashAndShortTermInvestments": "2538749000", "commonStockSharesOutstanding": "574340007", "intangibleAssetsExcludingGoodwill": "30845000", "cashAndCashEquivalentsAtCarryingValue": "2538749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1170076000", "capitalExpenditures": "90771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "557845000", "cashflowFromInvestment": "-1716072000", "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": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 3806868000, "cost_of_revenue": 2222051000, "gross_profit": 1584817000, "ebit": 82894000, "ebitda": 185169000, "pretax_income": 140523000, "tax_provision": 60612000, "net_income": 79911000, "net_income_to_common": 79911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2646488000, "total_current_assets": 12880717000, "total_assets": 19570020000, "short_term_debt": 518408000, "long_term_debt": 2861284000, "total_debt": 3379692000, "total_liabilities": 12603722000, "total_equity": 6867266000, "shares_outstanding": 574340007, "goodwill_and_intangibles": 142063000 }, "cash_flow": { "operating_cash_flow": 617868000, "capital_expenditure": 64000000, "free_cash_flow": 681868000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327316, "ticker_id": 3561, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82894000", "ebitda": "185169000", "netIncome": "79911000", "grossProfit": "1584817000", "depreciation": "None", "totalRevenue": "3806868000", "costOfRevenue": "2222051000", "interestIncome": "91385000", "incomeBeforeTax": "140523000", "interestExpense": "9663309", "operatingIncome": "82894000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "60612000", "reportedCurrency": "USD", "netInterestIncome": "81697000", "nonInterestIncome": "None", "operatingExpenses": "1501923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "298465000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2222051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102275000", "sellingGeneralAndAdministrative": "303838000", "netIncomeFromContinuingOperations": "79911000" }, "balance": { "goodwill": "106371000", "inventory": "157523000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "19570020000", "longTermDebt": "2861284000", "shortTermDebt": "518408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "35692000", "reportedCurrency": "USD", "retainedEarnings": "-8541131000", "totalLiabilities": "12603722000", "otherCurrentAssets": "3225004000", "totalCurrentAssets": "12880717000", "currentLongTermDebt": "221836000", "longTermInvestments": "3769487000", "shortTermInvestments": "3387461000", "currentNetReceivables": "3464241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6689281000", "currentAccountsPayable": "293688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4242569000", "totalShareholderEquity": "6867266000", "capitalLeaseObligations": "1159449000", "otherCurrentLiabilities": "6423822000", "totalCurrentLiabilities": "8617171000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3986572000", "cashAndShortTermInvestments": "2646488000", "commonStockSharesOutstanding": "574340007", "intangibleAssetsExcludingGoodwill": "35692000", "cashAndCashEquivalentsAtCarryingValue": "2646488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "617868000", "capitalExpenditures": "64000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "242607000", "cashflowFromInvestment": "-709922000", "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": 3806868000, "cost_of_revenue": 2222051000, "gross_profit": 1584817000, "research_and_development": 298465000, "selling_general_admin": 303838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82894000, "depreciation_amortisation": 102275000, "ebitda": 185169000, "interest_expense": 9663309, "interest_income": null, "other_non_operating": null, "pretax_income": 140523000, "tax_provision": 60612000, "effective_tax_rate": null, "net_income": 79911000, "net_income_continuing_ops": 79911000, "net_income_to_common": 79911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2646488000, "short_term_investments": 3387461000, "net_receivables": 3464241000, "inventory": 157523000, "other_current_assets": null, "total_current_assets": 12880717000, "net_ppe": null, "goodwill": 106371000, "intangible_assets": 35692000, "goodwill_and_intangibles": 142063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6689281000, "total_assets": 19570020000, "short_term_debt": 518408000, "accounts_payable": 293688000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8617171000, "long_term_debt": 2861284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3986572000, "total_liabilities": 12603722000, "total_debt": 3379692000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8541131000, "total_equity": 6867266000, "shares_outstanding": 574340007, "operating_cash_flow": 617868000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -709922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 242607000, "free_cash_flow": 681868000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82894000", "ebitda": "185169000", "netIncome": "79911000", "grossProfit": "1584817000", "depreciation": "None", "totalRevenue": "3806868000", "costOfRevenue": "2222051000", "interestIncome": "91385000", "incomeBeforeTax": "140523000", "interestExpense": "9663309", "operatingIncome": "82894000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "60612000", "reportedCurrency": "USD", "netInterestIncome": "81697000", "nonInterestIncome": "None", "operatingExpenses": "1501923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "298465000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2222051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102275000", "sellingGeneralAndAdministrative": "303838000", "netIncomeFromContinuingOperations": "79911000" }, "balance": { "goodwill": "106371000", "inventory": "157523000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "19570020000", "longTermDebt": "2861284000", "shortTermDebt": "518408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "35692000", "reportedCurrency": "USD", "retainedEarnings": "-8541131000", "totalLiabilities": "12603722000", "otherCurrentAssets": "3225004000", "totalCurrentAssets": "12880717000", "currentLongTermDebt": "221836000", "longTermInvestments": "3769487000", "shortTermInvestments": "3387461000", "currentNetReceivables": "3464241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6689281000", "currentAccountsPayable": "293688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4242569000", "totalShareholderEquity": "6867266000", "capitalLeaseObligations": "1159449000", "otherCurrentLiabilities": "6423822000", "totalCurrentLiabilities": "8617171000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3986572000", "cashAndShortTermInvestments": "2646488000", "commonStockSharesOutstanding": "574340007", "intangibleAssetsExcludingGoodwill": "35692000", "cashAndCashEquivalentsAtCarryingValue": "2646488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "617868000", "capitalExpenditures": "64000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "242607000", "cashflowFromInvestment": "-709922000", "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": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 3734329000, "cost_of_revenue": 2180579000, "gross_profit": 1553750000, "ebit": 71092000, "ebitda": 173367000, "pretax_income": 55760000, "tax_provision": 78760000, "net_income": -23663000, "net_income_to_common": -23663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2460831000, "total_current_assets": 12381266245, "total_assets": 19095040000, "short_term_debt": 529700000, "long_term_debt": 2897320000, "total_debt": 3427020000, "total_liabilities": 12326133266, "total_equity": 6667075439, "shares_outstanding": 570937761, "goodwill_and_intangibles": 152931957 }, "cash_flow": { "operating_cash_flow": 467470122, "capital_expenditure": 27000000, "free_cash_flow": 494470122, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327317, "ticker_id": 3561, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71092000", "ebitda": "173367000", "netIncome": "-23663000", "grossProfit": "1553750000", "depreciation": "None", "totalRevenue": "3734329000", "costOfRevenue": "2180579000", "interestIncome": "87115000", "incomeBeforeTax": "55760000", "interestExpense": "9696761", "operatingIncome": "71092000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "78760000", "reportedCurrency": "USD", "netInterestIncome": "77397000", "nonInterestIncome": "None", "operatingExpenses": "1482658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "304379000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2180579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102275000", "sellingGeneralAndAdministrative": "290854000", "netIncomeFromContinuingOperations": "-23000000" }, "balance": { "goodwill": "110048957", "inventory": "142283945", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "19095040000", "longTermDebt": "2897320000", "shortTermDebt": "529700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42883000", "reportedCurrency": "USD", "retainedEarnings": "-8622965688", "totalLiabilities": "12326133266", "otherCurrentAssets": "3556665300", "totalCurrentAssets": "12381266245", "currentLongTermDebt": "256899000", "longTermInvestments": "4024615000", "shortTermInvestments": "2940964000", "currentNetReceivables": "3280522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6713769000", "currentAccountsPayable": "280005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4158972000", "totalShareholderEquity": "6667075439", "capitalLeaseObligations": "1004753000", "otherCurrentLiabilities": "6355886047", "totalCurrentLiabilities": "8487205000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3838931525", "cashAndShortTermInvestments": "2460831000", "commonStockSharesOutstanding": "570937761", "intangibleAssetsExcludingGoodwill": "42883000", "cashAndCashEquivalentsAtCarryingValue": "2460831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23611285", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-14838000", "operatingCashflow": "467470122", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183429243", "cashflowFromInvestment": "-851920080", "stockBasedCompensation": "181081000", "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": "102051481", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3734329000, "cost_of_revenue": 2180579000, "gross_profit": 1553750000, "research_and_development": 304379000, "selling_general_admin": 290854000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71092000, "depreciation_amortisation": 102275000, "ebitda": 173367000, "interest_expense": 9696761, "interest_income": null, "other_non_operating": null, "pretax_income": 55760000, "tax_provision": 78760000, "effective_tax_rate": null, "net_income": -23663000, "net_income_continuing_ops": -23000000, "net_income_to_common": -23663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2460831000, "short_term_investments": 2940964000, "net_receivables": 3280522000, "inventory": 142283945, "other_current_assets": null, "total_current_assets": 12381266245, "net_ppe": null, "goodwill": 110048957, "intangible_assets": 42883000, "goodwill_and_intangibles": 152931957, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6713769000, "total_assets": 19095040000, "short_term_debt": 529700000, "accounts_payable": 280005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8487205000, "long_term_debt": 2897320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3838931525, "total_liabilities": 12326133266, "total_debt": 3427020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8622965688, "total_equity": 6667075439, "shares_outstanding": 570937761, "operating_cash_flow": 467470122, "stock_based_compensation": 181081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -851920080, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 183429243, "free_cash_flow": 494470122, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71092000", "ebitda": "173367000", "netIncome": "-23663000", "grossProfit": "1553750000", "depreciation": "None", "totalRevenue": "3734329000", "costOfRevenue": "2180579000", "interestIncome": "87115000", "incomeBeforeTax": "55760000", "interestExpense": "9696761", "operatingIncome": "71092000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "78760000", "reportedCurrency": "USD", "netInterestIncome": "77397000", "nonInterestIncome": "None", "operatingExpenses": "1482658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "304379000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2180579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102275000", "sellingGeneralAndAdministrative": "290854000", "netIncomeFromContinuingOperations": "-23000000" }, "balance": { "goodwill": "110048957", "inventory": "142283945", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "19095040000", "longTermDebt": "2897320000", "shortTermDebt": "529700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42883000", "reportedCurrency": "USD", "retainedEarnings": "-8622965688", "totalLiabilities": "12326133266", "otherCurrentAssets": "3556665300", "totalCurrentAssets": "12381266245", "currentLongTermDebt": "256899000", "longTermInvestments": "4024615000", "shortTermInvestments": "2940964000", "currentNetReceivables": "3280522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6713769000", "currentAccountsPayable": "280005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4158972000", "totalShareholderEquity": "6667075439", "capitalLeaseObligations": "1004753000", "otherCurrentLiabilities": "6355886047", "totalCurrentLiabilities": "8487205000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3838931525", "cashAndShortTermInvestments": "2460831000", "commonStockSharesOutstanding": "570937761", "intangibleAssetsExcludingGoodwill": "42883000", "cashAndCashEquivalentsAtCarryingValue": "2460831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23611285", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-14838000", "operatingCashflow": "467470122", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183429243", "cashflowFromInvestment": "-851920080", "stockBasedCompensation": "181081000", "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": "102051481", "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": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 3726167755, "cost_of_revenue": 2175813421, "gross_profit": 1550354334, "ebit": 71315519, "ebitda": 173367000, "pretax_income": 55638138, "tax_provision": 78587872, "net_income": -23611285, "net_income_to_common": -23611285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3940700486, "total_current_assets": 12381266245, "total_assets": 19095032667, "short_term_debt": 529700000, "long_term_debt": 3069108000, "total_debt": 3598808000, "total_liabilities": 12326133266, "total_equity": 6667075439, "shares_outstanding": 570937761, "goodwill_and_intangibles": 152931957 }, "cash_flow": { "operating_cash_flow": 467470122, "capital_expenditure": 27000000, "free_cash_flow": 494470122, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327318, "ticker_id": 3561, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71315519", "ebitda": "173367000", "netIncome": "-23611285", "grossProfit": "1550354334", "depreciation": "None", "totalRevenue": "3726167755", "costOfRevenue": "2175813421", "interestIncome": "90949000", "incomeBeforeTax": "55638138", "interestExpense": "9718000", "operatingIncome": "27055740", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78587872", "reportedCurrency": "USD", "netInterestIncome": "80820000", "nonInterestIncome": "None", "operatingExpenses": "1523298592", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "303713790", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2175813421", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102051481", "sellingGeneralAndAdministrative": "290854000", "netIncomeFromContinuingOperations": "-111615000" }, "balance": { "goodwill": "110048957", "inventory": "142283945", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "19095032667", "longTermDebt": "3069108000", "shortTermDebt": "529700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "42883000", "reportedCurrency": "USD", "retainedEarnings": "-8622965688", "totalLiabilities": "12326133266", "otherCurrentAssets": "6600584000", "totalCurrentAssets": "12381266245", "currentLongTermDebt": "298425000", "longTermInvestments": "4262562000", "shortTermInvestments": "2940962870", "currentNetReceivables": "3280522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6713766421", "currentAccountsPayable": "280005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4158970402", "totalShareholderEquity": "6667075439", "capitalLeaseObligations": "1094845000", "otherCurrentLiabilities": "11017846047", "totalCurrentLiabilities": "8487201740", "otherNonCurrentLiabilities": "6107000", "totalNonCurrentLiabilities": "3838931525", "cashAndShortTermInvestments": "3940700486", "commonStockSharesOutstanding": "570937761", "intangibleAssetsExcludingGoodwill": "42883000", "cashAndCashEquivalentsAtCarryingValue": "3940700486", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23611285", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "467470122", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183429243", "cashflowFromInvestment": "None", "stockBasedCompensation": "181081000", "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": "102051481", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3726167755, "cost_of_revenue": 2175813421, "gross_profit": 1550354334, "research_and_development": 303713790, "selling_general_admin": 290854000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71315519, "depreciation_amortisation": 102051481, "ebitda": 173367000, "interest_expense": 9718000, "interest_income": null, "other_non_operating": null, "pretax_income": 55638138, "tax_provision": 78587872, "effective_tax_rate": null, "net_income": -23611285, "net_income_continuing_ops": -111615000, "net_income_to_common": -23611285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3940700486, "short_term_investments": 2940962870, "net_receivables": 3280522000, "inventory": 142283945, "other_current_assets": null, "total_current_assets": 12381266245, "net_ppe": null, "goodwill": 110048957, "intangible_assets": 42883000, "goodwill_and_intangibles": 152931957, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6713766421, "total_assets": 19095032667, "short_term_debt": 529700000, "accounts_payable": 280005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8487201740, "long_term_debt": 3069108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3838931525, "total_liabilities": 12326133266, "total_debt": 3598808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8622965688, "total_equity": 6667075439, "shares_outstanding": 570937761, "operating_cash_flow": 467470122, "stock_based_compensation": 181081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "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": 183429243, "free_cash_flow": 494470122, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71315519", "ebitda": "173367000", "netIncome": "-23611285", "grossProfit": "1550354334", "depreciation": "None", "totalRevenue": "3726167755", "costOfRevenue": "2175813421", "interestIncome": "90949000", "incomeBeforeTax": "55638138", "interestExpense": "9718000", "operatingIncome": "27055740", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78587872", "reportedCurrency": "USD", "netInterestIncome": "80820000", "nonInterestIncome": "None", "operatingExpenses": "1523298592", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "303713790", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2175813421", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102051481", "sellingGeneralAndAdministrative": "290854000", "netIncomeFromContinuingOperations": "-111615000" }, "balance": { "goodwill": "110048957", "inventory": "142283945", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "19095032667", "longTermDebt": "3069108000", "shortTermDebt": "529700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "42883000", "reportedCurrency": "USD", "retainedEarnings": "-8622965688", "totalLiabilities": "12326133266", "otherCurrentAssets": "6600584000", "totalCurrentAssets": "12381266245", "currentLongTermDebt": "298425000", "longTermInvestments": "4262562000", "shortTermInvestments": "2940962870", "currentNetReceivables": "3280522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6713766421", "currentAccountsPayable": "280005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4158970402", "totalShareholderEquity": "6667075439", "capitalLeaseObligations": "1094845000", "otherCurrentLiabilities": "11017846047", "totalCurrentLiabilities": "8487201740", "otherNonCurrentLiabilities": "6107000", "totalNonCurrentLiabilities": "3838931525", "cashAndShortTermInvestments": "3940700486", "commonStockSharesOutstanding": "570937761", "intangibleAssetsExcludingGoodwill": "42883000", "cashAndCashEquivalentsAtCarryingValue": "3940700486", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23611285", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "467470122", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183429243", "cashflowFromInvestment": "None", "stockBasedCompensation": "181081000", "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": "102051481", "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": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 3310168000, "cost_of_revenue": 1868876000, "gross_profit": 1441292000, "ebit": -127740000, "ebitda": -20654000, "pretax_income": -82302000, "tax_provision": 61676000, "net_income": -143978000, "net_income_to_common": -143978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3219873000, "total_current_assets": 11973946000, "total_assets": 18025110000, "short_term_debt": 380195000, "long_term_debt": 3439744000, "total_debt": 3819939000, "total_liabilities": 11447066000, "total_equity": 6467325000, "shares_outstanding": 564758842, "goodwill_and_intangibles": 173407000 }, "cash_flow": { "operating_cash_flow": 599839000, "capital_expenditure": 44000000, "free_cash_flow": 643839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327320, "ticker_id": 3561, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-127740000", "ebitda": "-20654000", "netIncome": "-143978000", "grossProfit": "1441292000", "depreciation": "None", "totalRevenue": "3310168000", "costOfRevenue": "1868876000", "interestIncome": "None", "incomeBeforeTax": "-82302000", "interestExpense": "10187844", "operatingIncome": "-127740000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "61676000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1569032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "280511000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1868876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107086000", "sellingGeneralAndAdministrative": "273575000", "netIncomeFromContinuingOperations": "-143978000" }, "balance": { "goodwill": "111952000", "inventory": "116320000", "commonStock": "284000", "currentDebt": "None", "investments": "None", "totalAssets": "18025110000", "longTermDebt": "3439744000", "shortTermDebt": "380195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61455000", "reportedCurrency": "USD", "retainedEarnings": "-8485704000", "totalLiabilities": "11447066000", "otherCurrentAssets": "3561964000", "totalCurrentAssets": "11973946000", "currentLongTermDebt": "91563000", "longTermInvestments": "3162710000", "shortTermInvestments": "2762748000", "currentNetReceivables": "2313041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6051164000", "currentAccountsPayable": "267852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2243783000", "shortLongTermDebtTotal": "4614591000", "totalShareholderEquity": "6467325000", "capitalLeaseObligations": "1083284000", "otherCurrentLiabilities": "4996328000", "totalCurrentLiabilities": "7030823000", "otherNonCurrentLiabilities": "107000", "totalNonCurrentLiabilities": "4416243000", "cashAndShortTermInvestments": "3219873000", "commonStockSharesOutstanding": "564758842", "intangibleAssetsExcludingGoodwill": "61455000", "cashAndCashEquivalentsAtCarryingValue": "3219873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149431736", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "599839000", "capitalExpenditures": "44000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124483000", "cashflowFromInvestment": "-888268000", "stockBasedCompensation": "174904000", "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": "107334396", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3310168000, "cost_of_revenue": 1868876000, "gross_profit": 1441292000, "research_and_development": 280511000, "selling_general_admin": 273575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -127740000, "depreciation_amortisation": 107086000, "ebitda": -20654000, "interest_expense": 10187844, "interest_income": null, "other_non_operating": null, "pretax_income": -82302000, "tax_provision": 61676000, "effective_tax_rate": null, "net_income": -143978000, "net_income_continuing_ops": -143978000, "net_income_to_common": -143978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3219873000, "short_term_investments": 2762748000, "net_receivables": 2313041000, "inventory": 116320000, "other_current_assets": null, "total_current_assets": 11973946000, "net_ppe": null, "goodwill": 111952000, "intangible_assets": 61455000, "goodwill_and_intangibles": 173407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6051164000, "total_assets": 18025110000, "short_term_debt": 380195000, "accounts_payable": 267852000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7030823000, "long_term_debt": 3439744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4416243000, "total_liabilities": 11447066000, "total_debt": 3819939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8485704000, "total_equity": 6467325000, "shares_outstanding": 564758842, "operating_cash_flow": 599839000, "stock_based_compensation": 174904000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -888268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124483000, "free_cash_flow": 643839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-127740000", "ebitda": "-20654000", "netIncome": "-143978000", "grossProfit": "1441292000", "depreciation": "None", "totalRevenue": "3310168000", "costOfRevenue": "1868876000", "interestIncome": "None", "incomeBeforeTax": "-82302000", "interestExpense": "10187844", "operatingIncome": "-127740000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "61676000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1569032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "280511000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1868876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107086000", "sellingGeneralAndAdministrative": "273575000", "netIncomeFromContinuingOperations": "-143978000" }, "balance": { "goodwill": "111952000", "inventory": "116320000", "commonStock": "284000", "currentDebt": "None", "investments": "None", "totalAssets": "18025110000", "longTermDebt": "3439744000", "shortTermDebt": "380195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61455000", "reportedCurrency": "USD", "retainedEarnings": "-8485704000", "totalLiabilities": "11447066000", "otherCurrentAssets": "3561964000", "totalCurrentAssets": "11973946000", "currentLongTermDebt": "91563000", "longTermInvestments": "3162710000", "shortTermInvestments": "2762748000", "currentNetReceivables": "2313041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6051164000", "currentAccountsPayable": "267852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2243783000", "shortLongTermDebtTotal": "4614591000", "totalShareholderEquity": "6467325000", "capitalLeaseObligations": "1083284000", "otherCurrentLiabilities": "4996328000", "totalCurrentLiabilities": "7030823000", "otherNonCurrentLiabilities": "107000", "totalNonCurrentLiabilities": "4416243000", "cashAndShortTermInvestments": "3219873000", "commonStockSharesOutstanding": "564758842", "intangibleAssetsExcludingGoodwill": "61455000", "cashAndCashEquivalentsAtCarryingValue": "3219873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149431736", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "599839000", "capitalExpenditures": "44000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124483000", "cashflowFromInvestment": "-888268000", "stockBasedCompensation": "174904000", "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": "107334396", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "income_statement": { "revenue": 3095660000, "cost_of_revenue": 1644782000, "gross_profit": 1450878000, "ebit": 283813000, "ebitda": 404008000, "pretax_income": 393195000, "tax_provision": 62212000, "net_income": 330983000, "net_income_to_common": 330983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3524449000, "total_current_assets": 11475827000, "total_assets": 17652316000, "short_term_debt": 382828000, "long_term_debt": 3391733000, "total_debt": 3774561000, "total_liabilities": 11032079000, "total_equity": 6511528000, "shares_outstanding": 598722729, "goodwill_and_intangibles": 176343000 }, "cash_flow": { "operating_cash_flow": 595480000, "capital_expenditure": 32000000, "free_cash_flow": 627480000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327321, "ticker_id": 3561, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:53.466390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "283813000", "ebitda": "404008000", "netIncome": "330983000", "grossProfit": "1450878000", "depreciation": "None", "totalRevenue": "3095660000", "costOfRevenue": "1644782000", "interestIncome": "83528000", "incomeBeforeTax": "393195000", "interestExpense": "10326319", "operatingIncome": "283813000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "62212000", "reportedCurrency": "USD", "netInterestIncome": "73144000", "nonInterestIncome": "None", "operatingExpenses": "1167065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "283297000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1644782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120195000", "sellingGeneralAndAdministrative": "295169000", "netIncomeFromContinuingOperations": "330983000" }, "balance": { "goodwill": "115017000", "inventory": "98489000", "commonStock": "283000", "currentDebt": "None", "investments": "None", "totalAssets": "17652316000", "longTermDebt": "3391733000", "shortTermDebt": "382828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61326000", "reportedCurrency": "USD", "retainedEarnings": "-8336469000", "totalLiabilities": "11032079000", "otherCurrentAssets": "3479179000", "totalCurrentAssets": "11475827000", "currentLongTermDebt": "101996000", "longTermInvestments": "3183342000", "shortTermInvestments": "2174887000", "currentNetReceivables": "2198823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6176489000", "currentAccountsPayable": "219048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2308351000", "shortLongTermDebtTotal": "4561522000", "totalShareholderEquity": "6511528000", "capitalLeaseObligations": "1067793000", "otherCurrentLiabilities": "4534537000", "totalCurrentLiabilities": "6575723000", "otherNonCurrentLiabilities": "107000", "totalNonCurrentLiabilities": "4456356000", "cashAndShortTermInvestments": "3524449000", "commonStockSharesOutstanding": "598722729", "intangibleAssetsExcludingGoodwill": "61326000", "cashAndCashEquivalentsAtCarryingValue": "3524449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "319818562", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "595480000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1071000", "cashflowFromInvestment": "-3193868000", "stockBasedCompensation": "179577000", "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": "111368917", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3095660000, "cost_of_revenue": 1644782000, "gross_profit": 1450878000, "research_and_development": 283297000, "selling_general_admin": 295169000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283813000, "depreciation_amortisation": 120195000, "ebitda": 404008000, "interest_expense": 10326319, "interest_income": null, "other_non_operating": null, "pretax_income": 393195000, "tax_provision": 62212000, "effective_tax_rate": null, "net_income": 330983000, "net_income_continuing_ops": 330983000, "net_income_to_common": 330983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3524449000, "short_term_investments": 2174887000, "net_receivables": 2198823000, "inventory": 98489000, "other_current_assets": null, "total_current_assets": 11475827000, "net_ppe": null, "goodwill": 115017000, "intangible_assets": 61326000, "goodwill_and_intangibles": 176343000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6176489000, "total_assets": 17652316000, "short_term_debt": 382828000, "accounts_payable": 219048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6575723000, "long_term_debt": 3391733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4456356000, "total_liabilities": 11032079000, "total_debt": 3774561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8336469000, "total_equity": 6511528000, "shares_outstanding": 598722729, "operating_cash_flow": 595480000, "stock_based_compensation": 179577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3193868000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1071000, "free_cash_flow": 627480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "283813000", "ebitda": "404008000", "netIncome": "330983000", "grossProfit": "1450878000", "depreciation": "None", "totalRevenue": "3095660000", "costOfRevenue": "1644782000", "interestIncome": "83528000", "incomeBeforeTax": "393195000", "interestExpense": "10326319", "operatingIncome": "283813000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "62212000", "reportedCurrency": "USD", "netInterestIncome": "73144000", "nonInterestIncome": "None", "operatingExpenses": "1167065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "283297000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1644782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120195000", "sellingGeneralAndAdministrative": "295169000", "netIncomeFromContinuingOperations": "330983000" }, "balance": { "goodwill": "115017000", "inventory": "98489000", "commonStock": "283000", "currentDebt": "None", "investments": "None", "totalAssets": "17652316000", "longTermDebt": "3391733000", "shortTermDebt": "382828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61326000", "reportedCurrency": "USD", "retainedEarnings": "-8336469000", "totalLiabilities": "11032079000", "otherCurrentAssets": "3479179000", "totalCurrentAssets": "11475827000", "currentLongTermDebt": "101996000", "longTermInvestments": "3183342000", "shortTermInvestments": "2174887000", "currentNetReceivables": "2198823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6176489000", "currentAccountsPayable": "219048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2308351000", "shortLongTermDebtTotal": "4561522000", "totalShareholderEquity": "6511528000", "capitalLeaseObligations": "1067793000", "otherCurrentLiabilities": "4534537000", "totalCurrentLiabilities": "6575723000", "otherNonCurrentLiabilities": "107000", "totalNonCurrentLiabilities": "4456356000", "cashAndShortTermInvestments": "3524449000", "commonStockSharesOutstanding": "598722729", "intangibleAssetsExcludingGoodwill": "61326000", "cashAndCashEquivalentsAtCarryingValue": "3524449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "319818562", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "595480000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1071000", "cashflowFromInvestment": "-3193868000", "stockBasedCompensation": "179577000", "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": "111368917", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }