{ "ticker": { "uuid": "73028865-9416-4210-9991-9e5ac92f5036", "symbol": "BLSH", "name": "Bullish", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/73028865-9416-4210-9991-9e5ac92f5036/", "api_url": "https://sharemaestro.com/factors/api/tickers/73028865-9416-4210-9991-9e5ac92f5036/" }, "ticker_metadata": { "id": 504, "uuid": "73028865-9416-4210-9991-9e5ac92f5036", "symbol": "BLSH", "name": "Bullish", "asset_type": "equity", "market_cap": 5432044000, "stock_exchange_id": 3, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Bullish provides market infrastructure and information services in United States. The company is headquartered in George Town, Cayman Islands.", "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": "73028865-9416-4210-9991-9e5ac92f5036", "symbol": "BLSH", "name": "Bullish", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/73028865-9416-4210-9991-9e5ac92f5036/", "api_url": "https://sharemaestro.com/factors/api/tickers/73028865-9416-4210-9991-9e5ac92f5036/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 26.96, "market_cap": 4074903681.84, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.3784, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.7815 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:22.158469+00:00", "batch_id": "" }, "size": { "price_close": 26.96, "market_cap": 4074903681.84, "market_cap_usd": 4074903681.84, "enterprise_value": 4476130681.84, "shares_outstanding": 151146279, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.5381, "ptbv_ratio": 1.5942, "ps_ratio": 0.0188, "pcf_ratio": 37.2624, "pfcf_ratio": 33.9941, "ev_ebitda": null, "ev_ebit": -9.8748, "ev_sales": 0.0207, "ev_fcf": 37.3412, "earnings_yield": null, "fcf_yield": 0.0268, "price_to_sales": 0.0188, "price_to_book": 1.5381, "price_to_cashflow": 37.2624, "ebitda_to_ev": null, "sales_yield": 48.3736 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0002, "operating_margin": -0.0021, "net_margin": -0.0046, "ebitda_margin": -0.0021, "fcf_margin": 0.0006, "roe": -0.3784, "roa": -0.3016, "roic": -0.1114, "roc_greenblatt": null, "asset_turnover": 65.1393, "cash_conversion": -0.1196, "accruals_ratio": -0.3345, "sbc_to_revenue": 0.0001, "piotroski_f_score": 5, "altman_z_score": 68.5265, "earnings_stability_5y": 1.6714, "revenue_stability_5y": 0.7937, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0136, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2343, "net_debt_to_ebitda": -0.8994, "debt_to_assets": 0.1487, "interest_coverage": -8.0632, "current_ratio": 26.4209, "quick_ratio": 25.2345, "net_debt": 401227000, "local_beta": 0.0046, "volatility_252d": 0.7815, "volatility_60d": 1.7253, "max_drawdown_12m": -0.6193, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.1343, "revenue_growth_3y_cagr": 0.4979, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4299, "book_value_growth_1y": 0.546, "revenue_growth": -0.1343, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3825, "price_return_3m": -0.2288, "price_return_6m": -0.4196, "price_return_9m": -0.485, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.4196, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.6193, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 216526614000, "gross_profit_ttm": 45041999, "ebit_ttm": -453290000, "ebitda_ttm": -446110000, "net_income_ttm": -1002400000, "eps_diluted_ttm": -6.632, "operating_cash_flow_ttm": 109356999, "capital_expenditure_ttm": 10513999, "fcf_ttm": 119870998, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56217000, "cash_and_equivalents": 93055000, "total_current_assets": 3177877000, "total_current_liabilities": 120279000, "net_ppe": null, "total_assets": 3324056000, "total_debt": 494282000, "total_equity": 2649329000, "net_working_capital": 2971090000, "book_value_per_share": 17.5282, "retained_earnings": -2860139000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2556112000, "tangible_book_per_share": 16.9115 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.65, "os_score": 0.82, "value_percentile": 0.65, "quality_percentile": 0.65, "momentum_percentile": 0.66, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3718, "ticker_id": 504, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:22.158469+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.96, "market_cap": 4074903681.84, "market_cap_usd": 4074903681.84, "enterprise_value": 4476130681.84, "shares_outstanding": 151146279, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.53808896, "ptbv_ratio": 1.59418041, "ps_ratio": 0.01881941, "pcf_ratio": 37.2623949, "pfcf_ratio": 33.99407488, "ev_ebitda": null, "ev_ebit": -9.87476159, "ev_sales": 0.02067243, "ev_fcf": 37.34123146, "earnings_yield": null, "fcf_yield": 0.02678005, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.00020802, "operating_margin": -0.00209346, "net_margin": -0.00462945, "ebitda_margin": -0.0020603, "fcf_margin": 0.00055361, "roe": -0.37835995, "roa": -0.3015593, "roic": -0.11144444, "roc_greenblatt": null, "asset_turnover": 65.13927984, "cash_conversion": -0.119584, "accruals_ratio": -0.33445796, "sbc_to_revenue": 7.699e-05, "debt_to_equity": 0.23434198, "net_debt_to_ebitda": -0.89939028, "debt_to_assets": 0.14869846, "interest_coverage": -8.06321931, "current_ratio": 26.42087979, "quick_ratio": 25.23448815, "net_debt": 401227000, "revenue_growth_1y": -0.13425981, "revenue_growth_3y_cagr": 0.49786049, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.42986137, "book_value_growth_1y": 0.5460325, "piotroski_f_score": 5, "altman_z_score": 68.52652919, "earnings_stability_5y": 1.671415, "revenue_stability_5y": 0.793673, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.38250115, "price_return_3m": -0.22883295, "price_return_6m": -0.41959096, "price_return_9m": -0.48500478, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.61931658, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.0046, "volatility_252d": 0.781533, "volatility_60d": 1.725313, "max_drawdown_12m": -0.61931658, "revenue_ttm": 216526614000, "gross_profit_ttm": 45041999, "ebit_ttm": -453290000, "ebitda_ttm": -446110000, "net_income_ttm": -1002400000, "eps_diluted_ttm": -6.63198596, "operating_cash_flow_ttm": 109356999, "capital_expenditure_ttm": 10513999, "fcf_ttm": 119870998, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56217000, "cash_and_equivalents": 93055000, "total_current_assets": 3177877000, "total_current_liabilities": 120279000, "net_ppe": null, "total_assets": 3324056000, "total_debt": 494282000, "total_equity": 2649329000, "net_working_capital": 2971090000, "book_value_per_share": 17.52824494, "retained_earnings": -2860139000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2556112000, "tangible_book_per_share": 16.91151127, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 26.96, "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.3784, "momentum_12_1": null, "complete_fields": { "id": 3718, "ticker_id": 504, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:22.158469+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.96, "market_cap": 4074903681.84, "market_cap_usd": 4074903681.84, "enterprise_value": 4476130681.84, "shares_outstanding": 151146279, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.53808896, "ptbv_ratio": 1.59418041, "ps_ratio": 0.01881941, "pcf_ratio": 37.2623949, "pfcf_ratio": 33.99407488, "ev_ebitda": null, "ev_ebit": -9.87476159, "ev_sales": 0.02067243, "ev_fcf": 37.34123146, "earnings_yield": null, "fcf_yield": 0.02678005, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.00020802, "operating_margin": -0.00209346, "net_margin": -0.00462945, "ebitda_margin": -0.0020603, "fcf_margin": 0.00055361, "roe": -0.37835995, "roa": -0.3015593, "roic": -0.11144444, "roc_greenblatt": null, "asset_turnover": 65.13927984, "cash_conversion": -0.119584, "accruals_ratio": -0.33445796, "sbc_to_revenue": 7.699e-05, "debt_to_equity": 0.23434198, "net_debt_to_ebitda": -0.89939028, "debt_to_assets": 0.14869846, "interest_coverage": -8.06321931, "current_ratio": 26.42087979, "quick_ratio": 25.23448815, "net_debt": 401227000, "revenue_growth_1y": -0.13425981, "revenue_growth_3y_cagr": 0.49786049, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.42986137, "book_value_growth_1y": 0.5460325, "piotroski_f_score": 5, "altman_z_score": 68.52652919, "earnings_stability_5y": 1.671415, "revenue_stability_5y": 0.793673, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.38250115, "price_return_3m": -0.22883295, "price_return_6m": -0.41959096, "price_return_9m": -0.48500478, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.61931658, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.0046, "volatility_252d": 0.781533, "volatility_60d": 1.725313, "max_drawdown_12m": -0.61931658, "revenue_ttm": 216526614000, "gross_profit_ttm": 45041999, "ebit_ttm": -453290000, "ebitda_ttm": -446110000, "net_income_ttm": -1002400000, "eps_diluted_ttm": -6.63198596, "operating_cash_flow_ttm": 109356999, "capital_expenditure_ttm": 10513999, "fcf_ttm": 119870998, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56217000, "cash_and_equivalents": 93055000, "total_current_assets": 3177877000, "total_current_liabilities": 120279000, "net_ppe": null, "total_assets": 3324056000, "total_debt": 494282000, "total_equity": 2649329000, "net_working_capital": 2971090000, "book_value_per_share": 17.52824494, "retained_earnings": -2860139000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2556112000, "tangible_book_per_share": 16.91151127, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 244970328000, "cost_of_revenue": 244896244000, "gross_profit": 74084000, "ebit": -734044000, "ebitda": -725845000, "pretax_income": -786413000, "tax_provision": -944000, "net_income": -764681000, "net_income_to_common": -764681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104731000, "total_current_assets": 3804066000, "total_assets": 3956504000, "short_term_debt": 55840000, "long_term_debt": 510867000, "total_debt": 566707000, "total_liabilities": 658175000, "total_equity": 3227962000, "shares_outstanding": 127723000, "goodwill_and_intangibles": 94166000 }, "cash_flow": { "operating_cash_flow": 28632000, "capital_expenditure": 51789000, "free_cash_flow": 80421000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228143, "ticker_id": 504, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-734044000", "ebitda": "-725845000", "netIncome": "-764681000", "grossProfit": "74084000", "depreciation": "None", "totalRevenue": "244970328000", "costOfRevenue": "244896244000", "interestIncome": "None", "incomeBeforeTax": "-786413000", "interestExpense": "52369000", "operatingIncome": "50659000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-944000", "reportedCurrency": "USD", "netInterestIncome": "-52369000", "nonInterestIncome": "None", "operatingExpenses": "23425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244896244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8199000", "sellingGeneralAndAdministrative": "48992000", "netIncomeFromContinuingOperations": "-785469000" }, "balance": { "goodwill": "63062000", "inventory": "206178000", "commonStock": "5110063000", "currentDebt": "None", "investments": "None", "totalAssets": "3956504000", "longTermDebt": "510867000", "shortTermDebt": "55840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31104000", "reportedCurrency": "USD", "retainedEarnings": "-2656325000", "totalLiabilities": "658175000", "otherCurrentAssets": "2642532000", "totalCurrentAssets": "3804066000", "currentLongTermDebt": "50316000", "longTermInvestments": "None", "shortTermInvestments": "404144000", "currentNetReceivables": "446481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152438000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "601463000", "totalShareholderEquity": "3227962000", "capitalLeaseObligations": "19902000", "otherCurrentLiabilities": "74072000", "totalCurrentLiabilities": "129912000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "528263000", "cashAndShortTermInvestments": "104731000", "commonStockSharesOutstanding": "127723000", "intangibleAssetsExcludingGoodwill": "31104000", "cashAndCashEquivalentsAtCarryingValue": "104731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-764681000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "324767000", "operatingCashflow": "28632000", "capitalExpenditures": "51789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42395000", "cashflowFromInvestment": "None", "stockBasedCompensation": "16201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244970328000, "cost_of_revenue": 244896244000, "gross_profit": 74084000, "research_and_development": null, "selling_general_admin": 48992000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -734044000, "depreciation_amortisation": 8199000, "ebitda": -725845000, "interest_expense": 52369000, "interest_income": null, "other_non_operating": null, "pretax_income": -786413000, "tax_provision": -944000, "effective_tax_rate": null, "net_income": -764681000, "net_income_continuing_ops": -785469000, "net_income_to_common": -764681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104731000, "short_term_investments": 404144000, "net_receivables": 446481000, "inventory": 206178000, "other_current_assets": null, "total_current_assets": 3804066000, "net_ppe": null, "goodwill": 63062000, "intangible_assets": 31104000, "goodwill_and_intangibles": 94166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 152438000, "total_assets": 3956504000, "short_term_debt": 55840000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129912000, "long_term_debt": 510867000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 528263000, "total_liabilities": 658175000, "total_debt": 566707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2656325000, "total_equity": 3227962000, "shares_outstanding": 127723000, "operating_cash_flow": 28632000, "stock_based_compensation": 16201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51789000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42395000, "free_cash_flow": 80421000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-734044000", "ebitda": "-725845000", "netIncome": "-764681000", "grossProfit": "74084000", "depreciation": "None", "totalRevenue": "244970328000", "costOfRevenue": "244896244000", "interestIncome": "None", "incomeBeforeTax": "-786413000", "interestExpense": "52369000", "operatingIncome": "50659000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-944000", "reportedCurrency": "USD", "netInterestIncome": "-52369000", "nonInterestIncome": "None", "operatingExpenses": "23425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244896244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8199000", "sellingGeneralAndAdministrative": "48992000", "netIncomeFromContinuingOperations": "-785469000" }, "balance": { "goodwill": "63062000", "inventory": "206178000", "commonStock": "5110063000", "currentDebt": "None", "investments": "None", "totalAssets": "3956504000", "longTermDebt": "510867000", "shortTermDebt": "55840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31104000", "reportedCurrency": "USD", "retainedEarnings": "-2656325000", "totalLiabilities": "658175000", "otherCurrentAssets": "2642532000", "totalCurrentAssets": "3804066000", "currentLongTermDebt": "50316000", "longTermInvestments": "None", "shortTermInvestments": "404144000", "currentNetReceivables": "446481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152438000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "601463000", "totalShareholderEquity": "3227962000", "capitalLeaseObligations": "19902000", "otherCurrentLiabilities": "74072000", "totalCurrentLiabilities": "129912000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "528263000", "cashAndShortTermInvestments": "104731000", "commonStockSharesOutstanding": "127723000", "intangibleAssetsExcludingGoodwill": "31104000", "cashAndCashEquivalentsAtCarryingValue": "104731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-764681000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "324767000", "operatingCashflow": "28632000", "capitalExpenditures": "51789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42395000", "cashflowFromInvestment": "None", "stockBasedCompensation": "16201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 250263249000, "cost_of_revenue": 250257969000, "gross_profit": 5280000, "ebit": 123098000, "ebitda": 131645000, "pretax_income": 84569000, "tax_provision": 5005000, "net_income": 78527000, "net_income_to_common": 78527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31540000, "total_current_assets": 2912378000, "total_assets": 3047412000, "short_term_debt": 29246000, "long_term_debt": 503063000, "total_debt": 532309000, "total_liabilities": 646753000, "total_equity": 2389680000, "shares_outstanding": 146183739, "goodwill_and_intangibles": 114817000 }, "cash_flow": { "operating_cash_flow": -29979000, "capital_expenditure": 3711000, "free_cash_flow": -26268000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228148, "ticker_id": 504, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123098000", "ebitda": "131645000", "netIncome": "78527000", "grossProfit": "5280000", "depreciation": "None", "totalRevenue": "250263249000", "costOfRevenue": "250257969000", "interestIncome": "None", "incomeBeforeTax": "84569000", "interestExpense": "38529000", "operatingIncome": "31922000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5005000", "reportedCurrency": "USD", "netInterestIncome": "-38529000", "nonInterestIncome": "None", "operatingExpenses": "-26642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250257969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8547000", "sellingGeneralAndAdministrative": "21466000", "netIncomeFromContinuingOperations": "79564000" }, "balance": { "goodwill": "61475000", "inventory": "573876000", "commonStock": "3821537000", "currentDebt": "None", "investments": "None", "totalAssets": "3047412000", "longTermDebt": "503063000", "shortTermDebt": "29246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "53342000", "reportedCurrency": "USD", "retainedEarnings": "-2309053000", "totalLiabilities": "646753000", "otherCurrentAssets": "1909159000", "totalCurrentAssets": "2912378000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "218822000", "currentNetReceivables": "178981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135034000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543065000", "totalShareholderEquity": "2389680000", "capitalLeaseObligations": "15002000", "otherCurrentLiabilities": "44594000", "totalCurrentLiabilities": "85049000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "561704000", "cashAndShortTermInvestments": "31540000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "53342000", "cashAndCashEquivalentsAtCarryingValue": "31540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79564000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-49341000", "operatingCashflow": "-29979000", "capitalExpenditures": "3711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-980000", "cashflowFromInvestment": "-45084000", "stockBasedCompensation": "22587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250263249000, "cost_of_revenue": 250257969000, "gross_profit": 5280000, "research_and_development": null, "selling_general_admin": 21466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123098000, "depreciation_amortisation": 8547000, "ebitda": 131645000, "interest_expense": 38529000, "interest_income": null, "other_non_operating": null, "pretax_income": 84569000, "tax_provision": 5005000, "effective_tax_rate": null, "net_income": 78527000, "net_income_continuing_ops": 79564000, "net_income_to_common": 78527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31540000, "short_term_investments": 218822000, "net_receivables": 178981000, "inventory": 573876000, "other_current_assets": null, "total_current_assets": 2912378000, "net_ppe": null, "goodwill": 61475000, "intangible_assets": 53342000, "goodwill_and_intangibles": 114817000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 135034000, "total_assets": 3047412000, "short_term_debt": 29246000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85049000, "long_term_debt": 503063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 561704000, "total_liabilities": 646753000, "total_debt": 532309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2309053000, "total_equity": 2389680000, "shares_outstanding": 146183739, "operating_cash_flow": -29979000, "stock_based_compensation": 22587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3711000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45084000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -980000, "free_cash_flow": -26268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123098000", "ebitda": "131645000", "netIncome": "78527000", "grossProfit": "5280000", "depreciation": "None", "totalRevenue": "250263249000", "costOfRevenue": "250257969000", "interestIncome": "None", "incomeBeforeTax": "84569000", "interestExpense": "38529000", "operatingIncome": "31922000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5005000", "reportedCurrency": "USD", "netInterestIncome": "-38529000", "nonInterestIncome": "None", "operatingExpenses": "-26642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250257969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8547000", "sellingGeneralAndAdministrative": "21466000", "netIncomeFromContinuingOperations": "79564000" }, "balance": { "goodwill": "61475000", "inventory": "573876000", "commonStock": "3821537000", "currentDebt": "None", "investments": "None", "totalAssets": "3047412000", "longTermDebt": "503063000", "shortTermDebt": "29246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "53342000", "reportedCurrency": "USD", "retainedEarnings": "-2309053000", "totalLiabilities": "646753000", "otherCurrentAssets": "1909159000", "totalCurrentAssets": "2912378000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "218822000", "currentNetReceivables": "178981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135034000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543065000", "totalShareholderEquity": "2389680000", "capitalLeaseObligations": "15002000", "otherCurrentLiabilities": "44594000", "totalCurrentLiabilities": "85049000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "561704000", "cashAndShortTermInvestments": "31540000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "53342000", "cashAndCashEquivalentsAtCarryingValue": "31540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79564000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-49341000", "operatingCashflow": "-29979000", "capitalExpenditures": "3711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-980000", "cashflowFromInvestment": "-45084000", "stockBasedCompensation": "22587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 116507500000, "cost_of_revenue": 116529172000, "gross_profit": -21672000, "ebit": 1304455000, "ebitda": 1309878000, "pretax_income": 1301472000, "tax_provision": 1457000, "net_income": 1299167000, "net_income_to_common": 1299167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112901000, "total_current_assets": 1705872000, "total_assets": 1804519000, "short_term_debt": 3818000, "long_term_debt": 428914000, "total_debt": 432732000, "total_liabilities": 522225000, "total_equity": 1281446000, "shares_outstanding": 146183739, "goodwill_and_intangibles": 75171000 }, "cash_flow": { "operating_cash_flow": -126668000, "capital_expenditure": 966000, "free_cash_flow": -125702000, "dividends_paid": 534644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228152, "ticker_id": 504, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1304455000", "ebitda": "1309878000", "netIncome": "1299167000", "grossProfit": "-21672000", "depreciation": "None", "totalRevenue": "116507500000", "costOfRevenue": "116529172000", "interestIncome": "9224000", "incomeBeforeTax": "1301472000", "interestExpense": "2983000", "operatingIncome": "10211000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1457000", "reportedCurrency": "USD", "netInterestIncome": "-2983000", "nonInterestIncome": "None", "operatingExpenses": "-31883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116529172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5423000", "sellingGeneralAndAdministrative": "13584000", "netIncomeFromContinuingOperations": "1300015000" }, "balance": { "goodwill": "40235000", "inventory": "1289346000", "commonStock": "3787108000", "currentDebt": "None", "investments": "None", "totalAssets": "1804519000", "longTermDebt": "428914000", "shortTermDebt": "3818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "34936000", "reportedCurrency": "USD", "retainedEarnings": "-2666797000", "totalLiabilities": "522225000", "otherCurrentAssets": "24340000", "totalCurrentAssets": "1705872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "254766000", "currentNetReceivables": "24519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98647000", "currentAccountsPayable": "62000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "440401000", "totalShareholderEquity": "1281446000", "capitalLeaseObligations": "11487000", "otherCurrentLiabilities": "28039000", "totalCurrentLiabilities": "37738000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "484487000", "cashAndShortTermInvestments": "112901000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "34936000", "cashAndCashEquivalentsAtCarryingValue": "112901000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1300015000", "profitLoss": "None", "dividendPayout": "534644000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "139187000", "operatingCashflow": "-126668000", "capitalExpenditures": "966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1212652000", "cashflowFromInvestment": "3924000", "stockBasedCompensation": "6173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "534644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116507500000, "cost_of_revenue": 116529172000, "gross_profit": -21672000, "research_and_development": null, "selling_general_admin": 13584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1304455000, "depreciation_amortisation": 5423000, "ebitda": 1309878000, "interest_expense": 2983000, "interest_income": null, "other_non_operating": null, "pretax_income": 1301472000, "tax_provision": 1457000, "effective_tax_rate": null, "net_income": 1299167000, "net_income_continuing_ops": 1300015000, "net_income_to_common": 1299167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112901000, "short_term_investments": 254766000, "net_receivables": 24519000, "inventory": 1289346000, "other_current_assets": null, "total_current_assets": 1705872000, "net_ppe": null, "goodwill": 40235000, "intangible_assets": 34936000, "goodwill_and_intangibles": 75171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 98647000, "total_assets": 1804519000, "short_term_debt": 3818000, "accounts_payable": 62000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37738000, "long_term_debt": 428914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 484487000, "total_liabilities": 522225000, "total_debt": 432732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2666797000, "total_equity": 1281446000, "shares_outstanding": 146183739, "operating_cash_flow": -126668000, "stock_based_compensation": 6173000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 966000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3924000, "dividends_paid": 534644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1212652000, "free_cash_flow": -125702000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1304455000", "ebitda": "1309878000", "netIncome": "1299167000", "grossProfit": "-21672000", "depreciation": "None", "totalRevenue": "116507500000", "costOfRevenue": "116529172000", "interestIncome": "9224000", "incomeBeforeTax": "1301472000", "interestExpense": "2983000", "operatingIncome": "10211000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1457000", "reportedCurrency": "USD", "netInterestIncome": "-2983000", "nonInterestIncome": "None", "operatingExpenses": "-31883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116529172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5423000", "sellingGeneralAndAdministrative": "13584000", "netIncomeFromContinuingOperations": "1300015000" }, "balance": { "goodwill": "40235000", "inventory": "1289346000", "commonStock": "3787108000", "currentDebt": "None", "investments": "None", "totalAssets": "1804519000", "longTermDebt": "428914000", "shortTermDebt": "3818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "34936000", "reportedCurrency": "USD", "retainedEarnings": "-2666797000", "totalLiabilities": "522225000", "otherCurrentAssets": "24340000", "totalCurrentAssets": "1705872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "254766000", "currentNetReceivables": "24519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98647000", "currentAccountsPayable": "62000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "440401000", "totalShareholderEquity": "1281446000", "capitalLeaseObligations": "11487000", "otherCurrentLiabilities": "28039000", "totalCurrentLiabilities": "37738000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "484487000", "cashAndShortTermInvestments": "112901000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "34936000", "cashAndCashEquivalentsAtCarryingValue": "112901000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1300015000", "profitLoss": "None", "dividendPayout": "534644000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "139187000", "operatingCashflow": "-126668000", "capitalExpenditures": "966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1212652000", "cashflowFromInvestment": "3924000", "stockBasedCompensation": "6173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "534644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 72895276000, "cost_of_revenue": 72901831000, "gross_profit": -6555000, "ebit": -4121958000, "ebitda": -4118357000, "pretax_income": -4244684000, "tax_provision": 1200000, "net_income": -4245884000, "net_income_to_common": -4245884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1383577000, "total_current_assets": 3377535000, "total_assets": 3406090000, "short_term_debt": 3222000, "long_term_debt": null, "total_debt": 3222000, "total_liabilities": 1523254000, "total_equity": 1882836000, "shares_outstanding": 146183739, "goodwill_and_intangibles": 1336000 }, "cash_flow": { "operating_cash_flow": 194925000, "capital_expenditure": 1286000, "free_cash_flow": 196211000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228153, "ticker_id": 504, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4121958000", "ebitda": "-4118357000", "netIncome": "-4245884000", "grossProfit": "-6555000", "depreciation": "None", "totalRevenue": "72895276000", "costOfRevenue": "72901831000", "interestIncome": "None", "incomeBeforeTax": "-4244684000", "interestExpense": "122726000", "operatingIncome": "15669000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-122726000", "nonInterestIncome": "None", "operatingExpenses": "-22224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72901831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3601000", "sellingGeneralAndAdministrative": "44417000", "netIncomeFromContinuingOperations": "-4245884000" }, "balance": { "goodwill": "0", "inventory": "1658274000", "commonStock": "3787108000", "currentDebt": "None", "investments": "None", "totalAssets": "3406090000", "longTermDebt": "None", "shortTermDebt": "3222000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1336000", "reportedCurrency": "USD", "retainedEarnings": "-2212658000", "totalLiabilities": "1523254000", "otherCurrentAssets": "219333000", "totalCurrentAssets": "3377535000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28894000", "currentNetReceivables": "87457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28555000", "currentAccountsPayable": "66084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14128000", "totalShareholderEquity": "1882836000", "capitalLeaseObligations": "14128000", "otherCurrentLiabilities": "1442581000", "totalCurrentLiabilities": "1512161000", "otherNonCurrentLiabilities": "145000", "totalNonCurrentLiabilities": "11093000", "cashAndShortTermInvestments": "1383577000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "1336000", "cashAndCashEquivalentsAtCarryingValue": "1383577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4245884000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "326795000", "operatingCashflow": "194925000", "capitalExpenditures": "1286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7732000", "cashflowFromInvestment": "-1286000", "stockBasedCompensation": "17789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72895276000, "cost_of_revenue": 72901831000, "gross_profit": -6555000, "research_and_development": null, "selling_general_admin": 44417000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4121958000, "depreciation_amortisation": 3601000, "ebitda": -4118357000, "interest_expense": 122726000, "interest_income": null, "other_non_operating": null, "pretax_income": -4244684000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": -4245884000, "net_income_continuing_ops": -4245884000, "net_income_to_common": -4245884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1383577000, "short_term_investments": 28894000, "net_receivables": 87457000, "inventory": 1658274000, "other_current_assets": null, "total_current_assets": 3377535000, "net_ppe": null, "goodwill": 0, "intangible_assets": 1336000, "goodwill_and_intangibles": 1336000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28555000, "total_assets": 3406090000, "short_term_debt": 3222000, "accounts_payable": 66084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1512161000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11093000, "total_liabilities": 1523254000, "total_debt": 3222000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2212658000, "total_equity": 1882836000, "shares_outstanding": 146183739, "operating_cash_flow": 194925000, "stock_based_compensation": 17789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1286000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7732000, "free_cash_flow": 196211000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4121958000", "ebitda": "-4118357000", "netIncome": "-4245884000", "grossProfit": "-6555000", "depreciation": "None", "totalRevenue": "72895276000", "costOfRevenue": "72901831000", "interestIncome": "None", "incomeBeforeTax": "-4244684000", "interestExpense": "122726000", "operatingIncome": "15669000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-122726000", "nonInterestIncome": "None", "operatingExpenses": "-22224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72901831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3601000", "sellingGeneralAndAdministrative": "44417000", "netIncomeFromContinuingOperations": "-4245884000" }, "balance": { "goodwill": "0", "inventory": "1658274000", "commonStock": "3787108000", "currentDebt": "None", "investments": "None", "totalAssets": "3406090000", "longTermDebt": "None", "shortTermDebt": "3222000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1336000", "reportedCurrency": "USD", "retainedEarnings": "-2212658000", "totalLiabilities": "1523254000", "otherCurrentAssets": "219333000", "totalCurrentAssets": "3377535000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28894000", "currentNetReceivables": "87457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28555000", "currentAccountsPayable": "66084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14128000", "totalShareholderEquity": "1882836000", "capitalLeaseObligations": "14128000", "otherCurrentLiabilities": "1442581000", "totalCurrentLiabilities": "1512161000", "otherNonCurrentLiabilities": "145000", "totalNonCurrentLiabilities": "11093000", "cashAndShortTermInvestments": "1383577000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "1336000", "cashAndCashEquivalentsAtCarryingValue": "1383577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4245884000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "326795000", "operatingCashflow": "194925000", "capitalExpenditures": "1286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7732000", "cashflowFromInvestment": "-1286000", "stockBasedCompensation": "17789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 1321565000, "cost_of_revenue": 2365030000, "gross_profit": -1043465000, "ebit": -1274149000, "ebitda": -1273678000, "pretax_income": -1400984000, "tax_provision": 263000, "net_income": -1401247000, "net_income_to_common": -1401247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1234774000, "total_current_assets": 7443539000, "total_assets": 7455231000, "short_term_debt": 955000, "long_term_debt": null, "total_debt": 955000, "total_liabilities": 1344300000, "total_equity": 6110931000, "shares_outstanding": 146183739, "goodwill_and_intangibles": 1336000 }, "cash_flow": { "operating_cash_flow": -120946000, "capital_expenditure": 334310000, "free_cash_flow": 213364000, "dividends_paid": 371250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228154, "ticker_id": 504, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1274149000", "ebitda": "-1273678000", "netIncome": "-1401247000", "grossProfit": "-1043465000", "depreciation": "None", "totalRevenue": "1321565000", "costOfRevenue": "2365030000", "interestIncome": "1511000", "incomeBeforeTax": "-1400984000", "interestExpense": "126835000", "operatingIncome": "-1275660000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "263000", "reportedCurrency": "USD", "netInterestIncome": "-125324000", "nonInterestIncome": "None", "operatingExpenses": "232195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2365030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "471000", "sellingGeneralAndAdministrative": "93011000", "netIncomeFromContinuingOperations": "-1401247000" }, "balance": { "goodwill": "None", "inventory": "6110795000", "commonStock": "3787108000", "currentDebt": "None", "investments": "None", "totalAssets": "7455231000", "longTermDebt": "None", "shortTermDebt": "955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1336000", "reportedCurrency": "USD", "retainedEarnings": "2033226000", "totalLiabilities": "1344300000", "otherCurrentAssets": "97958000", "totalCurrentAssets": "7443539000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11692000", "currentAccountsPayable": "33583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6498000", "totalShareholderEquity": "6110931000", "capitalLeaseObligations": "6498000", "otherCurrentLiabilities": "135837000", "totalCurrentLiabilities": "172419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1171881000", "cashAndShortTermInvestments": "1234774000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "1336000", "cashAndCashEquivalentsAtCarryingValue": "1234774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1401247000", "profitLoss": "None", "dividendPayout": "371250000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-23706000", "operatingCashflow": "-120946000", "capitalExpenditures": "334310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-340355000", "cashflowFromInvestment": "1502939000", "stockBasedCompensation": "44795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "371250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1321565000, "cost_of_revenue": 2365030000, "gross_profit": -1043465000, "research_and_development": null, "selling_general_admin": 93011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1274149000, "depreciation_amortisation": 471000, "ebitda": -1273678000, "interest_expense": 126835000, "interest_income": null, "other_non_operating": null, "pretax_income": -1400984000, "tax_provision": 263000, "effective_tax_rate": null, "net_income": -1401247000, "net_income_continuing_ops": -1401247000, "net_income_to_common": -1401247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1234774000, "short_term_investments": null, "net_receivables": 12000, "inventory": 6110795000, "other_current_assets": null, "total_current_assets": 7443539000, "net_ppe": null, "goodwill": null, "intangible_assets": 1336000, "goodwill_and_intangibles": 1336000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11692000, "total_assets": 7455231000, "short_term_debt": 955000, "accounts_payable": 33583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172419000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1171881000, "total_liabilities": 1344300000, "total_debt": 955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2033226000, "total_equity": 6110931000, "shares_outstanding": 146183739, "operating_cash_flow": -120946000, "stock_based_compensation": 44795000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 334310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1502939000, "dividends_paid": 371250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -340355000, "free_cash_flow": 213364000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1274149000", "ebitda": "-1273678000", "netIncome": "-1401247000", "grossProfit": "-1043465000", "depreciation": "None", "totalRevenue": "1321565000", "costOfRevenue": "2365030000", "interestIncome": "1511000", "incomeBeforeTax": "-1400984000", "interestExpense": "126835000", "operatingIncome": "-1275660000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "263000", "reportedCurrency": "USD", "netInterestIncome": "-125324000", "nonInterestIncome": "None", "operatingExpenses": "232195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2365030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "471000", "sellingGeneralAndAdministrative": "93011000", "netIncomeFromContinuingOperations": "-1401247000" }, "balance": { "goodwill": "None", "inventory": "6110795000", "commonStock": "3787108000", "currentDebt": "None", "investments": "None", "totalAssets": "7455231000", "longTermDebt": "None", "shortTermDebt": "955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1336000", "reportedCurrency": "USD", "retainedEarnings": "2033226000", "totalLiabilities": "1344300000", "otherCurrentAssets": "97958000", "totalCurrentAssets": "7443539000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11692000", "currentAccountsPayable": "33583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6498000", "totalShareholderEquity": "6110931000", "capitalLeaseObligations": "6498000", "otherCurrentLiabilities": "135837000", "totalCurrentLiabilities": "172419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1171881000", "cashAndShortTermInvestments": "1234774000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "1336000", "cashAndCashEquivalentsAtCarryingValue": "1234774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1401247000", "profitLoss": "None", "dividendPayout": "371250000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-23706000", "operatingCashflow": "-120946000", "capitalExpenditures": "334310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-340355000", "cashflowFromInvestment": "1502939000", "stockBasedCompensation": "44795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "371250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -119040000, "ebitda": 0, "pretax_income": -119022000, "tax_provision": null, "net_income": -119022000, "net_income_to_common": -119022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239377000, "total_current_assets": 292004000, "total_assets": 5049370000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1037503000, "total_equity": 4011867000, "shares_outstanding": 160750000, "goodwill_and_intangibles": 4757362000 }, "cash_flow": { "operating_cash_flow": -150000, "capital_expenditure": 0, "free_cash_flow": -150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228155, "ticker_id": 504, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-119022000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-119022000", "interestExpense": "None", "operatingIncome": "-119040000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "119040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119040000", "sellingGeneralAndAdministrative": "118956000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3787137000", "currentDebt": "None", "investments": "None", "totalAssets": "5049370000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4757362000", "reportedCurrency": "None", "retainedEarnings": "-19837000", "totalLiabilities": "1037503000", "otherCurrentAssets": "52627000", "totalCurrentAssets": "292004000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4757366000", "currentAccountsPayable": "27973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1009379000", "totalShareholderEquity": "4011867000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151000", "totalCurrentLiabilities": "28124000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1009379000", "cashAndShortTermInvestments": "239377000", "commonStockSharesOutstanding": "160750000", "intangibleAssetsExcludingGoodwill": "4757362000", "cashAndCashEquivalentsAtCarryingValue": "239377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119022000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-150000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1308000000", "cashflowFromInvestment": "128412000", "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": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 118956000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -119040000, "depreciation_amortisation": 119040000, "ebitda": 0, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -119022000, "tax_provision": null, "effective_tax_rate": null, "net_income": -119022000, "net_income_continuing_ops": null, "net_income_to_common": -119022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239377000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 292004000, "net_ppe": null, "goodwill": null, "intangible_assets": 4757362000, "goodwill_and_intangibles": 4757362000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4757366000, "total_assets": 5049370000, "short_term_debt": null, "accounts_payable": 27973000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28124000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1009379000, "total_liabilities": 1037503000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19837000, "total_equity": 4011867000, "shares_outstanding": 160750000, "operating_cash_flow": -150000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 128412000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1308000000, "free_cash_flow": -150000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-119022000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-119022000", "interestExpense": "None", "operatingIncome": "-119040000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "119040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119040000", "sellingGeneralAndAdministrative": "118956000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3787137000", "currentDebt": "None", "investments": "None", "totalAssets": "5049370000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4757362000", "reportedCurrency": "None", "retainedEarnings": "-19837000", "totalLiabilities": "1037503000", "otherCurrentAssets": "52627000", "totalCurrentAssets": "292004000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4757366000", "currentAccountsPayable": "27973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1009379000", "totalShareholderEquity": "4011867000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151000", "totalCurrentLiabilities": "28124000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1009379000", "cashAndShortTermInvestments": "239377000", "commonStockSharesOutstanding": "160750000", "intangibleAssetsExcludingGoodwill": "4757362000", "cashAndCashEquivalentsAtCarryingValue": "239377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119022000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-150000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1308000000", "cashflowFromInvestment": "128412000", "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" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 51812747000, "cost_of_revenue": 51794969000, "gross_profit": 17777999, "ebit": -57849000, "ebitda": -55622000, "pretax_income": -604636000, "tax_provision": 226000, "net_income": -581713000, "net_income_to_common": -581713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93055000, "total_current_assets": 3177877000, "total_assets": 3324056000, "short_term_debt": 6547000, "long_term_debt": 487735000, "total_debt": 494282000, "total_liabilities": 620849000, "total_equity": 2649329000, "shares_outstanding": 151146279, "goodwill_and_intangibles": 93217000 }, "cash_flow": { "operating_cash_flow": 77145999, "capital_expenditure": 411999, "free_cash_flow": 77557998, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228141, "ticker_id": 504, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57849000", "ebitda": "-55622000", "netIncome": "-581713000", "grossProfit": "17777999", "depreciation": "None", "totalRevenue": "51812747000", "costOfRevenue": "51794969000", "interestIncome": "None", "incomeBeforeTax": "-604636000", "interestExpense": "14088000", "operatingIncome": "-57849000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "226000", "reportedCurrency": "USD", "netInterestIncome": "-14088000", "nonInterestIncome": "None", "operatingExpenses": "75627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51794969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2227000", "sellingGeneralAndAdministrative": "27521000", "netIncomeFromContinuingOperations": "-604862000" }, "balance": { "goodwill": "62682000", "inventory": "142698000", "commonStock": "302000", "currentDebt": "None", "investments": "None", "totalAssets": "3324056000", "longTermDebt": "487735000", "shortTermDebt": "6547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "30535000", "reportedCurrency": "USD", "retainedEarnings": "-2860139000", "totalLiabilities": "620849000", "otherCurrentAssets": "2245578000", "totalCurrentAssets": "3177877000", "currentLongTermDebt": "334000", "longTermInvestments": "None", "shortTermInvestments": "266640000", "currentNetReceivables": "429906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146179000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "507099000", "totalShareholderEquity": "2649329000", "capitalLeaseObligations": "19030000", "otherCurrentLiabilities": "101961000", "totalCurrentLiabilities": "120279000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "500570000", "cashAndShortTermInvestments": "93055000", "commonStockSharesOutstanding": "151146279", "intangibleAssetsExcludingGoodwill": "30535000", "cashAndCashEquivalentsAtCarryingValue": "93055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-581713000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6005000", "operatingCashflow": "77145999", "capitalExpenditures": "411999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49777000", "cashflowFromInvestment": "-3403000", "stockBasedCompensation": "5603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51812747000, "cost_of_revenue": 51794969000, "gross_profit": 17777999, "research_and_development": null, "selling_general_admin": 27521000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57849000, "depreciation_amortisation": 2227000, "ebitda": -55622000, "interest_expense": 14088000, "interest_income": null, "other_non_operating": null, "pretax_income": -604636000, "tax_provision": 226000, "effective_tax_rate": null, "net_income": -581713000, "net_income_continuing_ops": -604862000, "net_income_to_common": -581713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93055000, "short_term_investments": 266640000, "net_receivables": 429906000, "inventory": 142698000, "other_current_assets": null, "total_current_assets": 3177877000, "net_ppe": null, "goodwill": 62682000, "intangible_assets": 30535000, "goodwill_and_intangibles": 93217000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 146179000, "total_assets": 3324056000, "short_term_debt": 6547000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120279000, "long_term_debt": 487735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 500570000, "total_liabilities": 620849000, "total_debt": 494282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2860139000, "total_equity": 2649329000, "shares_outstanding": 151146279, "operating_cash_flow": 77145999, "stock_based_compensation": 5603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 411999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3403000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49777000, "free_cash_flow": 77557998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57849000", "ebitda": "-55622000", "netIncome": "-581713000", "grossProfit": "17777999", "depreciation": "None", "totalRevenue": "51812747000", "costOfRevenue": "51794969000", "interestIncome": "None", "incomeBeforeTax": "-604636000", "interestExpense": "14088000", "operatingIncome": "-57849000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "226000", "reportedCurrency": "USD", "netInterestIncome": "-14088000", "nonInterestIncome": "None", "operatingExpenses": "75627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51794969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2227000", "sellingGeneralAndAdministrative": "27521000", "netIncomeFromContinuingOperations": "-604862000" }, "balance": { "goodwill": "62682000", "inventory": "142698000", "commonStock": "302000", "currentDebt": "None", "investments": "None", "totalAssets": "3324056000", "longTermDebt": "487735000", "shortTermDebt": "6547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "30535000", "reportedCurrency": "USD", "retainedEarnings": "-2860139000", "totalLiabilities": "620849000", "otherCurrentAssets": "2245578000", "totalCurrentAssets": "3177877000", "currentLongTermDebt": "334000", "longTermInvestments": "None", "shortTermInvestments": "266640000", "currentNetReceivables": "429906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146179000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "507099000", "totalShareholderEquity": "2649329000", "capitalLeaseObligations": "19030000", "otherCurrentLiabilities": "101961000", "totalCurrentLiabilities": "120279000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "500570000", "cashAndShortTermInvestments": "93055000", "commonStockSharesOutstanding": "151146279", "intangibleAssetsExcludingGoodwill": "30535000", "cashAndCashEquivalentsAtCarryingValue": "93055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-581713000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6005000", "operatingCashflow": "77145999", "capitalExpenditures": "411999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49777000", "cashflowFromInvestment": "-3403000", "stockBasedCompensation": "5603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 64401273000, "cost_of_revenue": 64486725000, "gross_profit": -85452000, "ebit": -550157000, "ebitda": -549208000, "pretax_income": -565089000, "tax_provision": -1523000, "net_income": -546597000, "net_income_to_common": -546597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104731000, "total_current_assets": 3804066000, "total_assets": 3956504000, "short_term_debt": 55840000, "long_term_debt": 510867000, "total_debt": 566707000, "total_liabilities": 658175000, "total_equity": 3227962000, "shares_outstanding": 150924000, "goodwill_and_intangibles": 94166000 }, "cash_flow": { "operating_cash_flow": 61829000, "capital_expenditure": 7779000, "free_cash_flow": 69608000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228142, "ticker_id": 504, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-550157000", "ebitda": "-549208000", "netIncome": "-546597000", "grossProfit": "-85452000", "depreciation": "None", "totalRevenue": "64401273000", "costOfRevenue": "64486725000", "interestIncome": "None", "incomeBeforeTax": "-565089000", "interestExpense": "14932000", "operatingIncome": "27035000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1523000", "reportedCurrency": "USD", "netInterestIncome": "-14932000", "nonInterestIncome": "None", "operatingExpenses": "-112487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64486725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "949000", "sellingGeneralAndAdministrative": "86920000", "netIncomeFromContinuingOperations": "-563566000" }, "balance": { "goodwill": "63062000", "inventory": "206178000", "commonStock": "5110063000", "currentDebt": "None", "investments": "None", "totalAssets": "3956504000", "longTermDebt": "510867000", "shortTermDebt": "55840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31104000", "reportedCurrency": "USD", "retainedEarnings": "-2656325000", "totalLiabilities": "658175000", "otherCurrentAssets": "2642532000", "totalCurrentAssets": "3804066000", "currentLongTermDebt": "50316000", "longTermInvestments": "None", "shortTermInvestments": "404144000", "currentNetReceivables": "446481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152438000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "601463000", "totalShareholderEquity": "3227962000", "capitalLeaseObligations": "19902000", "otherCurrentLiabilities": "74072000", "totalCurrentLiabilities": "129912000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "528263000", "cashAndShortTermInvestments": "104731000", "commonStockSharesOutstanding": "150924000", "intangibleAssetsExcludingGoodwill": "31104000", "cashAndCashEquivalentsAtCarryingValue": "104731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-546598000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "62993000", "operatingCashflow": "61829000", "capitalExpenditures": "7779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7180000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64401273000, "cost_of_revenue": 64486725000, "gross_profit": -85452000, "research_and_development": null, "selling_general_admin": 86920000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -550157000, "depreciation_amortisation": 949000, "ebitda": -549208000, "interest_expense": 14932000, "interest_income": null, "other_non_operating": null, "pretax_income": -565089000, "tax_provision": -1523000, "effective_tax_rate": null, "net_income": -546597000, "net_income_continuing_ops": -563566000, "net_income_to_common": -546597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104731000, "short_term_investments": 404144000, "net_receivables": 446481000, "inventory": 206178000, "other_current_assets": null, "total_current_assets": 3804066000, "net_ppe": null, "goodwill": 63062000, "intangible_assets": 31104000, "goodwill_and_intangibles": 94166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 152438000, "total_assets": 3956504000, "short_term_debt": 55840000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129912000, "long_term_debt": 510867000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 528263000, "total_liabilities": 658175000, "total_debt": 566707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2656325000, "total_equity": 3227962000, "shares_outstanding": 150924000, "operating_cash_flow": 61829000, "stock_based_compensation": 4682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7180000, "free_cash_flow": 69608000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-550157000", "ebitda": "-549208000", "netIncome": "-546597000", "grossProfit": "-85452000", "depreciation": "None", "totalRevenue": "64401273000", "costOfRevenue": "64486725000", "interestIncome": "None", "incomeBeforeTax": "-565089000", "interestExpense": "14932000", "operatingIncome": "27035000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1523000", "reportedCurrency": "USD", "netInterestIncome": "-14932000", "nonInterestIncome": "None", "operatingExpenses": "-112487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64486725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "949000", "sellingGeneralAndAdministrative": "86920000", "netIncomeFromContinuingOperations": "-563566000" }, "balance": { "goodwill": "63062000", "inventory": "206178000", "commonStock": "5110063000", "currentDebt": "None", "investments": "None", "totalAssets": "3956504000", "longTermDebt": "510867000", "shortTermDebt": "55840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31104000", "reportedCurrency": "USD", "retainedEarnings": "-2656325000", "totalLiabilities": "658175000", "otherCurrentAssets": "2642532000", "totalCurrentAssets": "3804066000", "currentLongTermDebt": "50316000", "longTermInvestments": "None", "shortTermInvestments": "404144000", "currentNetReceivables": "446481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152438000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "601463000", "totalShareholderEquity": "3227962000", "capitalLeaseObligations": "19902000", "otherCurrentLiabilities": "74072000", "totalCurrentLiabilities": "129912000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "528263000", "cashAndShortTermInvestments": "104731000", "commonStockSharesOutstanding": "150924000", "intangibleAssetsExcludingGoodwill": "31104000", "cashAndCashEquivalentsAtCarryingValue": "104731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-546598000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "62993000", "operatingCashflow": "61829000", "capitalExpenditures": "7779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7180000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 41649657000, "cost_of_revenue": 41584605000, "gross_profit": 65052000, "ebit": 32281000, "ebitda": 34096000, "pretax_income": 18375000, "tax_provision": -76000, "net_income": 18397000, "net_income_to_common": 18397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69307000, "total_current_assets": 4489393000, "total_assets": 4623382000, "short_term_debt": 53011000, "long_term_debt": 521862000, "total_debt": 574873000, "total_liabilities": 645330000, "total_equity": 3917074000, "shares_outstanding": 133066000, "goodwill_and_intangibles": 94684000 }, "cash_flow": { "operating_cash_flow": -46623000, "capital_expenditure": 2096000, "free_cash_flow": -44527000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228144, "ticker_id": 504, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32281000", "ebitda": "34096000", "netIncome": "18397000", "grossProfit": "65052000", "depreciation": "None", "totalRevenue": "41649657000", "costOfRevenue": "41584605000", "interestIncome": "None", "incomeBeforeTax": "18375000", "interestExpense": "13906000", "operatingIncome": "19343000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-76000", "reportedCurrency": "USD", "netInterestIncome": "-13906000", "nonInterestIncome": "None", "operatingExpenses": "45709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41584605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1815000", "sellingGeneralAndAdministrative": "45709000", "netIncomeFromContinuingOperations": "18451000" }, "balance": { "goodwill": "63023000", "inventory": "254203000", "commonStock": "301000", "currentDebt": "None", "investments": "None", "totalAssets": "4623382000", "longTermDebt": "521862000", "shortTermDebt": "53011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31661000", "reportedCurrency": "USD", "retainedEarnings": "-2290225000", "totalLiabilities": "645330000", "otherCurrentAssets": "3328253000", "totalCurrentAssets": "4489393000", "currentLongTermDebt": "50445000", "longTermInvestments": "None", "shortTermInvestments": "375845000", "currentNetReceivables": "461785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "133989000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "582568000", "totalShareholderEquity": "3917074000", "capitalLeaseObligations": "10261000", "otherCurrentLiabilities": "52893000", "totalCurrentLiabilities": "115773000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "529557000", "cashAndShortTermInvestments": "69307000", "commonStockSharesOutstanding": "133066000", "intangibleAssetsExcludingGoodwill": "31661000", "cashAndCashEquivalentsAtCarryingValue": "69307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18451000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11606000", "operatingCashflow": "-46623000", "capitalExpenditures": "2096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48077000", "cashflowFromInvestment": "42873000", "stockBasedCompensation": "3130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41649657000, "cost_of_revenue": 41584605000, "gross_profit": 65052000, "research_and_development": null, "selling_general_admin": 45709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32281000, "depreciation_amortisation": 1815000, "ebitda": 34096000, "interest_expense": 13906000, "interest_income": null, "other_non_operating": null, "pretax_income": 18375000, "tax_provision": -76000, "effective_tax_rate": null, "net_income": 18397000, "net_income_continuing_ops": 18451000, "net_income_to_common": 18397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69307000, "short_term_investments": 375845000, "net_receivables": 461785000, "inventory": 254203000, "other_current_assets": null, "total_current_assets": 4489393000, "net_ppe": null, "goodwill": 63023000, "intangible_assets": 31661000, "goodwill_and_intangibles": 94684000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 133989000, "total_assets": 4623382000, "short_term_debt": 53011000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115773000, "long_term_debt": 521862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 529557000, "total_liabilities": 645330000, "total_debt": 574873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2290225000, "total_equity": 3917074000, "shares_outstanding": 133066000, "operating_cash_flow": -46623000, "stock_based_compensation": 3130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 42873000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48077000, "free_cash_flow": -44527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32281000", "ebitda": "34096000", "netIncome": "18397000", "grossProfit": "65052000", "depreciation": "None", "totalRevenue": "41649657000", "costOfRevenue": "41584605000", "interestIncome": "None", "incomeBeforeTax": "18375000", "interestExpense": "13906000", "operatingIncome": "19343000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-76000", "reportedCurrency": "USD", "netInterestIncome": "-13906000", "nonInterestIncome": "None", "operatingExpenses": "45709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41584605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1815000", "sellingGeneralAndAdministrative": "45709000", "netIncomeFromContinuingOperations": "18451000" }, "balance": { "goodwill": "63023000", "inventory": "254203000", "commonStock": "301000", "currentDebt": "None", "investments": "None", "totalAssets": "4623382000", "longTermDebt": "521862000", "shortTermDebt": "53011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31661000", "reportedCurrency": "USD", "retainedEarnings": "-2290225000", "totalLiabilities": "645330000", "otherCurrentAssets": "3328253000", "totalCurrentAssets": "4489393000", "currentLongTermDebt": "50445000", "longTermInvestments": "None", "shortTermInvestments": "375845000", "currentNetReceivables": "461785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "133989000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "582568000", "totalShareholderEquity": "3917074000", "capitalLeaseObligations": "10261000", "otherCurrentLiabilities": "52893000", "totalCurrentLiabilities": "115773000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "529557000", "cashAndShortTermInvestments": "69307000", "commonStockSharesOutstanding": "133066000", "intangibleAssetsExcludingGoodwill": "31661000", "cashAndCashEquivalentsAtCarryingValue": "69307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18451000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11606000", "operatingCashflow": "-46623000", "capitalExpenditures": "2096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48077000", "cashflowFromInvestment": "42873000", "stockBasedCompensation": "3130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 58662937000, "cost_of_revenue": 58615273000, "gross_profit": 47664000, "ebit": 122435000, "ebitda": 124624000, "pretax_income": 109144000, "tax_provision": 876000, "net_income": 107513000, "net_income_to_common": 107513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35560000, "total_current_assets": 3103894000, "total_assets": 3239510000, "short_term_debt": 77979000, "long_term_debt": 503011000, "total_debt": 580990000, "total_liabilities": 688196000, "total_equity": 2538174000, "shares_outstanding": 146183739, "goodwill_and_intangibles": 95690000 }, "cash_flow": { "operating_cash_flow": 17005000, "capital_expenditure": 227000, "free_cash_flow": 17232000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228145, "ticker_id": 504, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122435000", "ebitda": "124624000", "netIncome": "107513000", "grossProfit": "47664000", "depreciation": "None", "totalRevenue": "58662937000", "costOfRevenue": "58615273000", "interestIncome": "None", "incomeBeforeTax": "109144000", "interestExpense": "13291000", "operatingIncome": "-12715000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "876000", "reportedCurrency": "USD", "netInterestIncome": "-13291000", "nonInterestIncome": "None", "operatingExpenses": "60379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58615273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2189000", "sellingGeneralAndAdministrative": "43017000", "netIncomeFromContinuingOperations": "108268000" }, "balance": { "goodwill": "63458000", "inventory": "231870000", "commonStock": "226000", "currentDebt": "None", "investments": "None", "totalAssets": "3239510000", "longTermDebt": "503011000", "shortTermDebt": "77979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32232000", "reportedCurrency": "USD", "retainedEarnings": "-2375625000", "totalLiabilities": "688196000", "otherCurrentAssets": "1985938000", "totalCurrentAssets": "3103894000", "currentLongTermDebt": "73446000", "longTermInvestments": "None", "shortTermInvestments": "528490000", "currentNetReceivables": "322036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135616000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "592063000", "totalShareholderEquity": "2538174000", "capitalLeaseObligations": "15606000", "otherCurrentLiabilities": "40723000", "totalCurrentLiabilities": "126221000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "561975000", "cashAndShortTermInvestments": "35560000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "32232000", "cashAndCashEquivalentsAtCarryingValue": "35560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108268000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-9464000", "operatingCashflow": "17005000", "capitalExpenditures": "227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11931000", "cashflowFromInvestment": "-227000", "stockBasedCompensation": "3256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58662937000, "cost_of_revenue": 58615273000, "gross_profit": 47664000, "research_and_development": null, "selling_general_admin": 43017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122435000, "depreciation_amortisation": 2189000, "ebitda": 124624000, "interest_expense": 13291000, "interest_income": null, "other_non_operating": null, "pretax_income": 109144000, "tax_provision": 876000, "effective_tax_rate": null, "net_income": 107513000, "net_income_continuing_ops": 108268000, "net_income_to_common": 107513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35560000, "short_term_investments": 528490000, "net_receivables": 322036000, "inventory": 231870000, "other_current_assets": null, "total_current_assets": 3103894000, "net_ppe": null, "goodwill": 63458000, "intangible_assets": 32232000, "goodwill_and_intangibles": 95690000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 135616000, "total_assets": 3239510000, "short_term_debt": 77979000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126221000, "long_term_debt": 503011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 561975000, "total_liabilities": 688196000, "total_debt": 580990000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2375625000, "total_equity": 2538174000, "shares_outstanding": 146183739, "operating_cash_flow": 17005000, "stock_based_compensation": 3256000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11931000, "free_cash_flow": 17232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122435000", "ebitda": "124624000", "netIncome": "107513000", "grossProfit": "47664000", "depreciation": "None", "totalRevenue": "58662937000", "costOfRevenue": "58615273000", "interestIncome": "None", "incomeBeforeTax": "109144000", "interestExpense": "13291000", "operatingIncome": "-12715000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "876000", "reportedCurrency": "USD", "netInterestIncome": "-13291000", "nonInterestIncome": "None", "operatingExpenses": "60379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58615273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2189000", "sellingGeneralAndAdministrative": "43017000", "netIncomeFromContinuingOperations": "108268000" }, "balance": { "goodwill": "63458000", "inventory": "231870000", "commonStock": "226000", "currentDebt": "None", "investments": "None", "totalAssets": "3239510000", "longTermDebt": "503011000", "shortTermDebt": "77979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32232000", "reportedCurrency": "USD", "retainedEarnings": "-2375625000", "totalLiabilities": "688196000", "otherCurrentAssets": "1985938000", "totalCurrentAssets": "3103894000", "currentLongTermDebt": "73446000", "longTermInvestments": "None", "shortTermInvestments": "528490000", "currentNetReceivables": "322036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135616000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "592063000", "totalShareholderEquity": "2538174000", "capitalLeaseObligations": "15606000", "otherCurrentLiabilities": "40723000", "totalCurrentLiabilities": "126221000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "561975000", "cashAndShortTermInvestments": "35560000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "32232000", "cashAndCashEquivalentsAtCarryingValue": "35560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108268000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-9464000", "operatingCashflow": "17005000", "capitalExpenditures": "227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11931000", "cashflowFromInvestment": "-227000", "stockBasedCompensation": "3256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 80256461000, "cost_of_revenue": 80252795000, "gross_profit": 3666000, "ebit": -338603000, "ebitda": -336489000, "pretax_income": -348843000, "tax_provision": -221000, "net_income": -343994000, "net_income_to_common": -343994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28300000, "total_current_assets": 2527576000, "total_assets": 2664927000, "short_term_debt": 109833000, "long_term_debt": 483211000, "total_debt": 593044000, "total_liabilities": 701067000, "total_equity": 1958496000, "shares_outstanding": 146183739, "goodwill_and_intangibles": 115183000 }, "cash_flow": { "operating_cash_flow": -3579000, "capital_expenditure": 41687000, "free_cash_flow": 38108000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228146, "ticker_id": 504, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-338603000", "ebitda": "-336489000", "netIncome": "-343994000", "grossProfit": "3666000", "depreciation": "None", "totalRevenue": "80256461000", "costOfRevenue": "80252795000", "interestIncome": "None", "incomeBeforeTax": "-348843000", "interestExpense": "10240000", "operatingIncome": "3259000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-221000", "reportedCurrency": "USD", "netInterestIncome": "-10240000", "nonInterestIncome": "None", "operatingExpenses": "407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80252795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2114000", "sellingGeneralAndAdministrative": "11584000", "netIncomeFromContinuingOperations": "-348622000" }, "balance": { "goodwill": "62182000", "inventory": "192594000", "commonStock": "3821537000", "currentDebt": "None", "investments": "None", "totalAssets": "2664927000", "longTermDebt": "483211000", "shortTermDebt": "109833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "53001000", "reportedCurrency": "USD", "retainedEarnings": "-2601700000", "totalLiabilities": "701067000", "otherCurrentAssets": "1639164000", "totalCurrentAssets": "2527576000", "currentLongTermDebt": "105256000", "longTermInvestments": "None", "shortTermInvestments": "392381000", "currentNetReceivables": "275137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "137351000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "604853000", "totalShareholderEquity": "1958496000", "capitalLeaseObligations": "16386000", "otherCurrentLiabilities": "36577000", "totalCurrentLiabilities": "158152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "542915000", "cashAndShortTermInvestments": "28300000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "53001000", "cashAndCashEquivalentsAtCarryingValue": "28300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-348622000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "282844000", "operatingCashflow": "-3579000", "capitalExpenditures": "41687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13429000", "cashflowFromInvestment": "-12514000", "stockBasedCompensation": "5133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80256461000, "cost_of_revenue": 80252795000, "gross_profit": 3666000, "research_and_development": null, "selling_general_admin": 11584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -338603000, "depreciation_amortisation": 2114000, "ebitda": -336489000, "interest_expense": 10240000, "interest_income": null, "other_non_operating": null, "pretax_income": -348843000, "tax_provision": -221000, "effective_tax_rate": null, "net_income": -343994000, "net_income_continuing_ops": -348622000, "net_income_to_common": -343994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28300000, "short_term_investments": 392381000, "net_receivables": 275137000, "inventory": 192594000, "other_current_assets": null, "total_current_assets": 2527576000, "net_ppe": null, "goodwill": 62182000, "intangible_assets": 53001000, "goodwill_and_intangibles": 115183000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 137351000, "total_assets": 2664927000, "short_term_debt": 109833000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158152000, "long_term_debt": 483211000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 542915000, "total_liabilities": 701067000, "total_debt": 593044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2601700000, "total_equity": 1958496000, "shares_outstanding": 146183739, "operating_cash_flow": -3579000, "stock_based_compensation": 5133000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12514000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13429000, "free_cash_flow": 38108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-338603000", "ebitda": "-336489000", "netIncome": "-343994000", "grossProfit": "3666000", "depreciation": "None", "totalRevenue": "80256461000", "costOfRevenue": "80252795000", "interestIncome": "None", "incomeBeforeTax": "-348843000", "interestExpense": "10240000", "operatingIncome": "3259000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-221000", "reportedCurrency": "USD", "netInterestIncome": "-10240000", "nonInterestIncome": "None", "operatingExpenses": "407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80252795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2114000", "sellingGeneralAndAdministrative": "11584000", "netIncomeFromContinuingOperations": "-348622000" }, "balance": { "goodwill": "62182000", "inventory": "192594000", "commonStock": "3821537000", "currentDebt": "None", "investments": "None", "totalAssets": "2664927000", "longTermDebt": "483211000", "shortTermDebt": "109833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "53001000", "reportedCurrency": "USD", "retainedEarnings": "-2601700000", "totalLiabilities": "701067000", "otherCurrentAssets": "1639164000", "totalCurrentAssets": "2527576000", "currentLongTermDebt": "105256000", "longTermInvestments": "None", "shortTermInvestments": "392381000", "currentNetReceivables": "275137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "137351000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "604853000", "totalShareholderEquity": "1958496000", "capitalLeaseObligations": "16386000", "otherCurrentLiabilities": "36577000", "totalCurrentLiabilities": "158152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "542915000", "cashAndShortTermInvestments": "28300000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "53001000", "cashAndCashEquivalentsAtCarryingValue": "28300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-348622000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "282844000", "operatingCashflow": "-3579000", "capitalExpenditures": "41687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13429000", "cashflowFromInvestment": "-12514000", "stockBasedCompensation": "5133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 66040603000, "cost_of_revenue": 66154537000, "gross_profit": -113934000, "ebit": 172902000, "ebitda": 175050000, "pretax_income": 162243000, "tax_provision": 3782000, "net_income": 157032000, "net_income_to_common": 157032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31540000, "total_current_assets": 2912378000, "total_assets": 3047412000, "short_term_debt": 29246000, "long_term_debt": 503063000, "total_debt": 532309000, "total_liabilities": 646753000, "total_equity": 2389680000, "shares_outstanding": 146183739, "goodwill_and_intangibles": 114817000 }, "cash_flow": { "operating_cash_flow": 38670000, "capital_expenditure": 3155000, "free_cash_flow": 41825000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228147, "ticker_id": 504, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172902000", "ebitda": "175050000", "netIncome": "157032000", "grossProfit": "-113934000", "depreciation": "None", "totalRevenue": "66040603000", "costOfRevenue": "66154537000", "interestIncome": "None", "incomeBeforeTax": "162243000", "interestExpense": "10659000", "operatingIncome": "28745000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3782000", "reportedCurrency": "USD", "netInterestIncome": "-10659000", "nonInterestIncome": "None", "operatingExpenses": "-142679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66154537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2148000", "sellingGeneralAndAdministrative": "94571000", "netIncomeFromContinuingOperations": "158461000" }, "balance": { "goodwill": "61475000", "inventory": "573876000", "commonStock": "3821537000", "currentDebt": "None", "investments": "None", "totalAssets": "3047412000", "longTermDebt": "503063000", "shortTermDebt": "29246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "53342000", "reportedCurrency": "USD", "retainedEarnings": "-2309053000", "totalLiabilities": "646753000", "otherCurrentAssets": "1909159000", "totalCurrentAssets": "2912378000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "218822000", "currentNetReceivables": "178981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135034000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543065000", "totalShareholderEquity": "2389680000", "capitalLeaseObligations": "15002000", "otherCurrentLiabilities": "44594000", "totalCurrentLiabilities": "85049000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "561704000", "cashAndShortTermInvestments": "31540000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "53342000", "cashAndCashEquivalentsAtCarryingValue": "31540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158461000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-76091000", "operatingCashflow": "38670000", "capitalExpenditures": "3155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3296000", "cashflowFromInvestment": "-35822000", "stockBasedCompensation": "4699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66040603000, "cost_of_revenue": 66154537000, "gross_profit": -113934000, "research_and_development": null, "selling_general_admin": 94571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172902000, "depreciation_amortisation": 2148000, "ebitda": 175050000, "interest_expense": 10659000, "interest_income": null, "other_non_operating": null, "pretax_income": 162243000, "tax_provision": 3782000, "effective_tax_rate": null, "net_income": 157032000, "net_income_continuing_ops": 158461000, "net_income_to_common": 157032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31540000, "short_term_investments": 218822000, "net_receivables": 178981000, "inventory": 573876000, "other_current_assets": null, "total_current_assets": 2912378000, "net_ppe": null, "goodwill": 61475000, "intangible_assets": 53342000, "goodwill_and_intangibles": 114817000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 135034000, "total_assets": 3047412000, "short_term_debt": 29246000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85049000, "long_term_debt": 503063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 561704000, "total_liabilities": 646753000, "total_debt": 532309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2309053000, "total_equity": 2389680000, "shares_outstanding": 146183739, "operating_cash_flow": 38670000, "stock_based_compensation": 4699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35822000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3296000, "free_cash_flow": 41825000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "172902000", "ebitda": "175050000", "netIncome": "157032000", "grossProfit": "-113934000", "depreciation": "None", "totalRevenue": "66040603000", "costOfRevenue": "66154537000", "interestIncome": "None", "incomeBeforeTax": "162243000", "interestExpense": "10659000", "operatingIncome": "28745000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3782000", "reportedCurrency": "USD", "netInterestIncome": "-10659000", "nonInterestIncome": "None", "operatingExpenses": "-142679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66154537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2148000", "sellingGeneralAndAdministrative": "94571000", "netIncomeFromContinuingOperations": "158461000" }, "balance": { "goodwill": "61475000", "inventory": "573876000", "commonStock": "3821537000", "currentDebt": "None", "investments": "None", "totalAssets": "3047412000", "longTermDebt": "503063000", "shortTermDebt": "29246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "53342000", "reportedCurrency": "USD", "retainedEarnings": "-2309053000", "totalLiabilities": "646753000", "otherCurrentAssets": "1909159000", "totalCurrentAssets": "2912378000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "218822000", "currentNetReceivables": "178981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135034000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543065000", "totalShareholderEquity": "2389680000", "capitalLeaseObligations": "15002000", "otherCurrentLiabilities": "44594000", "totalCurrentLiabilities": "85049000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "561704000", "cashAndShortTermInvestments": "31540000", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "53342000", "cashAndCashEquivalentsAtCarryingValue": "31540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158461000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-76091000", "operatingCashflow": "38670000", "capitalExpenditures": "3155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3296000", "cashflowFromInvestment": "-35822000", "stockBasedCompensation": "4699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 54204240000, "cost_of_revenue": 54171381000, "gross_profit": 32859000, "ebit": -56649000, "ebitda": -54605000, "pretax_income": -66527000, "tax_provision": 745000, "net_income": -66732000, "net_income_to_common": -66732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 146183739, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9775000, "capital_expenditure": 172000, "free_cash_flow": -9603000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228149, "ticker_id": 504, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-56649000", "ebitda": "-54605000", "netIncome": "-66732000", "grossProfit": "32859000", "depreciation": "None", "totalRevenue": "54204240000", "costOfRevenue": "54171381000", "interestIncome": "None", "incomeBeforeTax": "-66527000", "interestExpense": "9878000", "operatingIncome": "-6759000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "745000", "reportedCurrency": "USD", "netInterestIncome": "-9878000", "nonInterestIncome": "None", "operatingExpenses": "39618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54171381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2044000", "sellingGeneralAndAdministrative": "39618000", "netIncomeFromContinuingOperations": "-67272000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67272000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "26788000", "operatingCashflow": "-9775000", "capitalExpenditures": "172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11336000", "cashflowFromInvestment": "1296000", "stockBasedCompensation": "5698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2044000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54204240000, "cost_of_revenue": 54171381000, "gross_profit": 32859000, "research_and_development": null, "selling_general_admin": 39618000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56649000, "depreciation_amortisation": 2044000, "ebitda": -54605000, "interest_expense": 9878000, "interest_income": null, "other_non_operating": null, "pretax_income": -66527000, "tax_provision": 745000, "effective_tax_rate": null, "net_income": -66732000, "net_income_continuing_ops": -67272000, "net_income_to_common": -66732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 146183739, "operating_cash_flow": -9775000, "stock_based_compensation": 5698000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1296000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11336000, "free_cash_flow": -9603000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-56649000", "ebitda": "-54605000", "netIncome": "-66732000", "grossProfit": "32859000", "depreciation": "None", "totalRevenue": "54204240000", "costOfRevenue": "54171381000", "interestIncome": "None", "incomeBeforeTax": "-66527000", "interestExpense": "9878000", "operatingIncome": "-6759000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "745000", "reportedCurrency": "USD", "netInterestIncome": "-9878000", "nonInterestIncome": "None", "operatingExpenses": "39618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54171381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2044000", "sellingGeneralAndAdministrative": "39618000", "netIncomeFromContinuingOperations": "-67272000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67272000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "26788000", "operatingCashflow": "-9775000", "capitalExpenditures": "172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11336000", "cashflowFromInvestment": "1296000", "stockBasedCompensation": "5698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2044000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 49604463000, "cost_of_revenue": 49556478000, "gross_profit": 47985000, "ebit": -107029000, "ebitda": -104735000, "pretax_income": -116092000, "tax_provision": 302000, "net_income": -115346000, "net_income_to_common": -115346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 146183739, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13462000, "capital_expenditure": 42000, "free_cash_flow": 13504000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228150, "ticker_id": 504, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-107029000", "ebitda": "-104735000", "netIncome": "-115346000", "grossProfit": "47985000", "depreciation": "None", "totalRevenue": "49604463000", "costOfRevenue": "49556478000", "interestIncome": "None", "incomeBeforeTax": "-116092000", "interestExpense": "9063000", "operatingIncome": "-8397000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "302000", "reportedCurrency": "USD", "netInterestIncome": "-9063000", "nonInterestIncome": "None", "operatingExpenses": "56382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49556478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2294000", "sellingGeneralAndAdministrative": "39662000", "netIncomeFromContinuingOperations": "-116394000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116394000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-31825000", "operatingCashflow": "13462000", "capitalExpenditures": "42000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14756000", "cashflowFromInvestment": "-9851000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49604463000, "cost_of_revenue": 49556478000, "gross_profit": 47985000, "research_and_development": null, "selling_general_admin": 39662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -107029000, "depreciation_amortisation": 2294000, "ebitda": -104735000, "interest_expense": 9063000, "interest_income": null, "other_non_operating": null, "pretax_income": -116092000, "tax_provision": 302000, "effective_tax_rate": null, "net_income": -115346000, "net_income_continuing_ops": -116394000, "net_income_to_common": -115346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 146183739, "operating_cash_flow": 13462000, "stock_based_compensation": 8900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9851000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14756000, "free_cash_flow": 13504000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-107029000", "ebitda": "-104735000", "netIncome": "-115346000", "grossProfit": "47985000", "depreciation": "None", "totalRevenue": "49604463000", "costOfRevenue": "49556478000", "interestIncome": "None", "incomeBeforeTax": "-116092000", "interestExpense": "9063000", "operatingIncome": "-8397000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "302000", "reportedCurrency": "USD", "netInterestIncome": "-9063000", "nonInterestIncome": "None", "operatingExpenses": "56382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49556478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2294000", "sellingGeneralAndAdministrative": "39662000", "netIncomeFromContinuingOperations": "-116394000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116394000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-31825000", "operatingCashflow": "13462000", "capitalExpenditures": "42000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14756000", "cashflowFromInvestment": "-9851000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "income_statement": { "revenue": 80413943000, "cost_of_revenue": 80412700000, "gross_profit": 1243000, "ebit": 113874000, "ebitda": 115935000, "pretax_income": 104945000, "tax_provision": 176000, "net_income": 103573000, "net_income_to_common": 103573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": -1282294000, "total_equity": 1282294000, "shares_outstanding": 146183739, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -72336000, "capital_expenditure": 342000, "free_cash_flow": -71994000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228151, "ticker_id": 504, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:54.797142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113874000", "ebitda": "115935000", "netIncome": "103573000", "grossProfit": "1243000", "depreciation": "None", "totalRevenue": "80413943000", "costOfRevenue": "80412700000", "interestIncome": "None", "incomeBeforeTax": "104945000", "interestExpense": "8929000", "operatingIncome": "10856000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "176000", "reportedCurrency": "USD", "netInterestIncome": "-8929000", "nonInterestIncome": "None", "operatingExpenses": "-9613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80412700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2061000", "sellingGeneralAndAdministrative": "4326000", "netIncomeFromContinuingOperations": "104769000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-1282294000", "otherCurrentAssets": "-114004000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1282294000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-1282294000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104769000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "31787000", "operatingCashflow": "-72336000", "capitalExpenditures": "342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1104000", "cashflowFromInvestment": "-707000", "stockBasedCompensation": "3290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80413943000, "cost_of_revenue": 80412700000, "gross_profit": 1243000, "research_and_development": null, "selling_general_admin": 4326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113874000, "depreciation_amortisation": 2061000, "ebitda": 115935000, "interest_expense": 8929000, "interest_income": null, "other_non_operating": null, "pretax_income": 104945000, "tax_provision": 176000, "effective_tax_rate": null, "net_income": 103573000, "net_income_continuing_ops": 104769000, "net_income_to_common": 103573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -1282294000, "total_liabilities": -1282294000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1282294000, "shares_outstanding": 146183739, "operating_cash_flow": -72336000, "stock_based_compensation": 3290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -707000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1104000, "free_cash_flow": -71994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113874000", "ebitda": "115935000", "netIncome": "103573000", "grossProfit": "1243000", "depreciation": "None", "totalRevenue": "80413943000", "costOfRevenue": "80412700000", "interestIncome": "None", "incomeBeforeTax": "104945000", "interestExpense": "8929000", "operatingIncome": "10856000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "176000", "reportedCurrency": "USD", "netInterestIncome": "-8929000", "nonInterestIncome": "None", "operatingExpenses": "-9613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80412700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2061000", "sellingGeneralAndAdministrative": "4326000", "netIncomeFromContinuingOperations": "104769000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-1282294000", "otherCurrentAssets": "-114004000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1282294000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-1282294000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "146183739", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104769000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "31787000", "operatingCashflow": "-72336000", "capitalExpenditures": "342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1104000", "cashflowFromInvestment": "-707000", "stockBasedCompensation": "3290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2061000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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": 6, "quarterly_financial_periods": 9, "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" ] } } }