{ "ticker": { "uuid": "798f6d47-2009-4f74-bb89-4d88b93b0a65", "symbol": "DKNG", "name": "DraftKings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/798f6d47-2009-4f74-bb89-4d88b93b0a65/", "api_url": "https://sharemaestro.com/factors/api/tickers/798f6d47-2009-4f74-bb89-4d88b93b0a65/" }, "ticker_metadata": { "id": 5683, "uuid": "798f6d47-2009-4f74-bb89-4d88b93b0a65", "symbol": "DKNG", "name": "DraftKings Inc", "asset_type": "equity", "market_cap": 12170040000, "stock_exchange_id": 2, "industry": "Gambling", "sector": "Consumer Cyclical", "description": "DraftKings Inc. is a digital sports entertainment and games company in the United States. The company is headquartered in Boston, Massachusetts.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "798f6d47-2009-4f74-bb89-4d88b93b0a65", "symbol": "DKNG", "name": "DraftKings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/798f6d47-2009-4f74-bb89-4d88b93b0a65/", "api_url": "https://sharemaestro.com/factors/api/tickers/798f6d47-2009-4f74-bb89-4d88b93b0a65/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.07, "value": 0.04, "quality": 0.81, "momentum": 0.09, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 24.93, "market_cap": 13262760000, "pe_ratio": 226.1572, "earnings_yield": 0.0044, "ebitda_to_ev": 0.0277, "shareholder_yield": 0, "roe": 0.0969, "piotroski_f_score": 7, "momentum_12_1": -0.2873, "volatility_252d": 0.4609 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:19.883634+00:00", "batch_id": "" }, "size": { "price_close": 24.93, "market_cap": 13262760000, "market_cap_usd": 13262760000, "enterprise_value": 14109609000, "shares_outstanding": 532000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 226.1572, "pb_ratio": 21.9202, "ptbv_ratio": null, "ps_ratio": 2.1079, "pcf_ratio": 18.0831, "pfcf_ratio": 16.8234, "ev_ebitda": 36.0816, "ev_ebit": 123.7533, "ev_sales": 2.2425, "ev_fcf": 17.8976, "earnings_yield": 0.0044, "fcf_yield": 0.0559, "price_to_sales": 2.1079, "price_to_book": 21.9202, "price_to_cashflow": 18.0831, "ebitda_to_ev": 0.0277, "sales_yield": 0.4459 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4179, "operating_margin": 0.0181, "net_margin": 0.0093, "ebitda_margin": 0.0622, "fcf_margin": 0.1253, "roe": 0.0969, "roa": 0.0136, "roic": 0.0615, "roc_greenblatt": null, "asset_turnover": 1.4606, "cash_conversion": 13.443, "accruals_ratio": -0.1567, "sbc_to_revenue": 0.0518, "piotroski_f_score": 7, "altman_z_score": 1.62, "earnings_stability_5y": 4.0289, "revenue_stability_5y": 0.8065, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6104, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.1193, "net_debt_to_ebitda": 2.1656, "debt_to_assets": 0.4286, "interest_coverage": 2.6903, "current_ratio": 1.0189, "quick_ratio": 1.0189, "net_debt": 846849000, "local_beta": 0.0018, "volatility_252d": 0.4609, "volatility_60d": 1.0691, "max_drawdown_12m": -0.5682, "risk_adjusted_momentum": -0.6235 }, "growth": { "revenue_growth_1y": 0.258, "revenue_growth_3y_cagr": 0.3929, "revenue_growth_5y_cagr": 0.5802, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.932, "book_value_growth_1y": -0.3927, "revenue_growth": 0.258, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0231, "price_return_3m": -0.0087, "price_return_6m": -0.2668, "price_return_9m": -0.4646, "price_return_12m": -0.3038, "price_return_12m_ex1m": -0.2873, "momentum_6m": -0.2668, "momentum_12m": -0.3038, "momentum_12_1": -0.2873, "distance_from_52w_high": -0.4804, "distance_from_52w_low": 0.2032, "relative_strength": -0.4618 }, "raw_ttm": { "revenue_ttm": 6291795000, "gross_profit_ttm": 2629266000, "ebit_ttm": 114014000, "ebitda_ttm": 391047000, "net_income_ttm": 58644000, "eps_diluted_ttm": 0.1102, "operating_cash_flow_ttm": 733434000, "capital_expenditure_ttm": 54917000, "fcf_ttm": 788351000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42380000, "cash_and_equivalents": 999404000, "total_current_assets": 1577729000, "total_current_liabilities": 1548424000, "net_ppe": null, "total_assets": 4307532000, "total_debt": 1846253000, "total_equity": 605048000, "net_working_capital": -959157000, "book_value_per_share": 1.1373, "retained_earnings": -6416448000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1860660000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 98, "rank_pb": 96, "rank_ptbv": 50, "rank_ps": 50, "rank_pcf": 73, "rank_ev_ebitda": 89, "rank_ev_ebit": 97, "rank_earnings_yield": 97, "rank_fcf_yield": 64, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 45, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 54, "rank_fcf_margin": 64, "rank_piotroski": 11, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 87 }, "composites": { "value_composite": 96, "quality_composite": 19, "momentum_composite": 91, "growth_composite": 19, "yield_composite": 77, "svqf_composite": 99, "vc1_composite": 95, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 93, "quality_value_composite": 0.18, "os_score": 0.07, "value_percentile": 0.04, "quality_percentile": 0.81, "momentum_percentile": 0.09, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 96, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 937, "ticker_id": 5683, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:19.883634+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.93, "market_cap": 13262760000, "market_cap_usd": 13262760000, "enterprise_value": 14109609000, "shares_outstanding": 532000000, "fx_rate_to_usd": null, "pe_ratio": 226.15715163, "pb_ratio": 21.92017823, "ptbv_ratio": null, "ps_ratio": 2.10794535, "pcf_ratio": 18.0830995, "pfcf_ratio": 16.82342002, "ev_ebitda": 36.08161934, "ev_ebit": 123.75330223, "ev_sales": 2.24254112, "ev_fcf": 17.89762301, "earnings_yield": 0.0044217, "fcf_yield": 0.05587334, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41788806, "operating_margin": 0.01812106, "net_margin": 0.00932071, "ebitda_margin": 0.0621519, "fcf_margin": 0.12529827, "roe": 0.09692454, "roa": 0.01361429, "roic": 0.06149496, "roc_greenblatt": null, "asset_turnover": 1.46064962, "cash_conversion": 13.44299502, "accruals_ratio": -0.15665351, "sbc_to_revenue": 0.05176265, "debt_to_equity": 6.11932276, "net_debt_to_ebitda": 2.16559391, "debt_to_assets": 0.4286104, "interest_coverage": 2.69027843, "current_ratio": 1.01892569, "quick_ratio": 1.01892569, "net_debt": 846849000, "revenue_growth_1y": 0.25797934, "revenue_growth_3y_cagr": 0.39288169, "revenue_growth_5y_cagr": 0.58018202, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.93196767, "book_value_growth_1y": -0.39274997, "piotroski_f_score": 7, "altman_z_score": 1.62001129, "earnings_stability_5y": 4.02885, "revenue_stability_5y": 0.806527, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02311912, "price_return_3m": -0.00874751, "price_return_6m": -0.26676471, "price_return_9m": -0.46456186, "price_return_12m": -0.30382575, "price_return_12m_ex1m": -0.2873499, "distance_from_52w_high": -0.4804085, "distance_from_52w_low": 0.20318533, "relative_strength": -0.4617668, "local_beta": 0.0018, "volatility_252d": 0.460854, "volatility_60d": 1.069057, "max_drawdown_12m": -0.5681534, "revenue_ttm": 6291795000, "gross_profit_ttm": 2629266000, "ebit_ttm": 114014000, "ebitda_ttm": 391047000, "net_income_ttm": 58644000, "eps_diluted_ttm": 0.11023308, "operating_cash_flow_ttm": 733434000, "capital_expenditure_ttm": 54917000, "fcf_ttm": 788351000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42380000, "cash_and_equivalents": 999404000, "total_current_assets": 1577729000, "total_current_liabilities": 1548424000, "net_ppe": null, "total_assets": 4307532000, "total_debt": 1846253000, "total_equity": 605048000, "net_working_capital": -959157000, "book_value_per_share": 1.13730827, "retained_earnings": -6416448000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1860660000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 98, "rank_pb": 96, "rank_ptbv": 50, "rank_ps": 50, "rank_pcf": 73, "rank_ev_ebitda": 89, "rank_ev_ebit": 97, "rank_earnings_yield": 97, "rank_fcf_yield": 64, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 45, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 54, "rank_fcf_margin": 64, "rank_piotroski": 11, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 87, "value_composite": 96, "quality_composite": 19, "momentum_composite": 91, "growth_composite": 19, "yield_composite": 77, "svqf_composite": 99, "vc1_composite": 95, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 96, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 24.93, "os": 0.07, "value": 0.04, "quality": 0.81, "momentum": 0.09, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 226.1572, "earnings_yield": 0.0044, "shareholder_yield": 0, "roe": 0.0969, "momentum_12_1": -0.2873, "complete_fields": { "id": 937, "ticker_id": 5683, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:19.883634+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.93, "market_cap": 13262760000, "market_cap_usd": 13262760000, "enterprise_value": 14109609000, "shares_outstanding": 532000000, "fx_rate_to_usd": null, "pe_ratio": 226.15715163, "pb_ratio": 21.92017823, "ptbv_ratio": null, "ps_ratio": 2.10794535, "pcf_ratio": 18.0830995, "pfcf_ratio": 16.82342002, "ev_ebitda": 36.08161934, "ev_ebit": 123.75330223, "ev_sales": 2.24254112, "ev_fcf": 17.89762301, "earnings_yield": 0.0044217, "fcf_yield": 0.05587334, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41788806, "operating_margin": 0.01812106, "net_margin": 0.00932071, "ebitda_margin": 0.0621519, "fcf_margin": 0.12529827, "roe": 0.09692454, "roa": 0.01361429, "roic": 0.06149496, "roc_greenblatt": null, "asset_turnover": 1.46064962, "cash_conversion": 13.44299502, "accruals_ratio": -0.15665351, "sbc_to_revenue": 0.05176265, "debt_to_equity": 6.11932276, "net_debt_to_ebitda": 2.16559391, "debt_to_assets": 0.4286104, "interest_coverage": 2.69027843, "current_ratio": 1.01892569, "quick_ratio": 1.01892569, "net_debt": 846849000, "revenue_growth_1y": 0.25797934, "revenue_growth_3y_cagr": 0.39288169, "revenue_growth_5y_cagr": 0.58018202, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.93196767, "book_value_growth_1y": -0.39274997, "piotroski_f_score": 7, "altman_z_score": 1.62001129, "earnings_stability_5y": 4.02885, "revenue_stability_5y": 0.806527, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02311912, "price_return_3m": -0.00874751, "price_return_6m": -0.26676471, "price_return_9m": -0.46456186, "price_return_12m": -0.30382575, "price_return_12m_ex1m": -0.2873499, "distance_from_52w_high": -0.4804085, "distance_from_52w_low": 0.20318533, "relative_strength": -0.4617668, "local_beta": 0.0018, "volatility_252d": 0.460854, "volatility_60d": 1.069057, "max_drawdown_12m": -0.5681534, "revenue_ttm": 6291795000, "gross_profit_ttm": 2629266000, "ebit_ttm": 114014000, "ebitda_ttm": 391047000, "net_income_ttm": 58644000, "eps_diluted_ttm": 0.11023308, "operating_cash_flow_ttm": 733434000, "capital_expenditure_ttm": 54917000, "fcf_ttm": 788351000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42380000, "cash_and_equivalents": 999404000, "total_current_assets": 1577729000, "total_current_liabilities": 1548424000, "net_ppe": null, "total_assets": 4307532000, "total_debt": 1846253000, "total_equity": 605048000, "net_working_capital": -959157000, "book_value_per_share": 1.13730827, "retained_earnings": -6416448000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1860660000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 98, "rank_pb": 96, "rank_ptbv": 50, "rank_ps": 50, "rank_pcf": 73, "rank_ev_ebitda": 89, "rank_ev_ebit": 97, "rank_earnings_yield": 97, "rank_fcf_yield": 64, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 45, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 54, "rank_fcf_margin": 64, "rank_piotroski": 11, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 87, "value_composite": 96, "quality_composite": 19, "momentum_composite": 91, "growth_composite": 19, "yield_composite": 77, "svqf_composite": 99, "vc1_composite": 95, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 96, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 6054525000, "cost_of_revenue": 3556947000, "gross_profit": 2497578000, "ebit": -15817000, "ebitda": 259671000, "pretax_income": 7984000, "tax_provision": 4274000, "net_income": 3710000, "net_income_to_common": 3710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1604595000, "total_current_assets": 1815009000, "total_assets": 4530784000, "short_term_debt": 9795000, "long_term_debt": 1835640000, "total_debt": 1845435000, "total_liabilities": 3899323000, "total_equity": 631461000, "shares_outstanding": 495900000, "goodwill_and_intangibles": 2486848000 }, "cash_flow": { "operating_cash_flow": 662855000, "capital_expenditure": 15352000, "free_cash_flow": 678207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57162, "ticker_id": 5683, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15817000", "ebitda": "259671000", "netIncome": "3710000", "grossProfit": "2497578000", "depreciation": "None", "totalRevenue": "6054525000", "costOfRevenue": "3556947000", "interestIncome": "None", "incomeBeforeTax": "7984000", "interestExpense": "19941000", "operatingIncome": "-15817000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4274000", "reportedCurrency": "USD", "netInterestIncome": "-19941000", "nonInterestIncome": "None", "operatingExpenses": "2513395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "459912000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3556947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275488000", "sellingGeneralAndAdministrative": "673603000", "netIncomeFromContinuingOperations": "3710000" }, "balance": { "goodwill": "1597647000", "inventory": "None", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "4530784000", "longTermDebt": "1835640000", "shortTermDebt": "9795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "889201000", "reportedCurrency": "USD", "retainedEarnings": "-6437518000", "totalLiabilities": "3899323000", "otherCurrentAssets": "104837000", "totalCurrentAssets": "1815009000", "currentLongTermDebt": "None", "longTermInvestments": "18938000", "shortTermInvestments": "None", "currentNetReceivables": "105577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2715775000", "currentAccountsPayable": "785441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1934217000", "totalShareholderEquity": "631461000", "capitalLeaseObligations": "54186000", "otherCurrentLiabilities": "868617000", "totalCurrentLiabilities": "1755471000", "otherNonCurrentLiabilities": "172203000", "totalNonCurrentLiabilities": "2143852000", "cashAndShortTermInvestments": "1604595000", "commonStockSharesOutstanding": "495900000", "intangibleAssetsExcludingGoodwill": "889201000", "cashAndCashEquivalentsAtCarryingValue": "1604595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "662855000", "capitalExpenditures": "15352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222456000", "cashflowFromInvestment": "-165997000", "stockBasedCompensation": "339311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-829287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6054525000, "cost_of_revenue": 3556947000, "gross_profit": 2497578000, "research_and_development": 459912000, "selling_general_admin": 673603000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15817000, "depreciation_amortisation": 275488000, "ebitda": 259671000, "interest_expense": 19941000, "interest_income": null, "other_non_operating": null, "pretax_income": 7984000, "tax_provision": 4274000, "effective_tax_rate": null, "net_income": 3710000, "net_income_continuing_ops": 3710000, "net_income_to_common": 3710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1604595000, "short_term_investments": null, "net_receivables": 105577000, "inventory": null, "other_current_assets": null, "total_current_assets": 1815009000, "net_ppe": null, "goodwill": 1597647000, "intangible_assets": 889201000, "goodwill_and_intangibles": 2486848000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2715775000, "total_assets": 4530784000, "short_term_debt": 9795000, "accounts_payable": 785441000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1755471000, "long_term_debt": 1835640000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2143852000, "total_liabilities": 3899323000, "total_debt": 1845435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6437518000, "total_equity": 631461000, "shares_outstanding": 495900000, "operating_cash_flow": 662855000, "stock_based_compensation": 339311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165997000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222456000, "free_cash_flow": 678207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15817000", "ebitda": "259671000", "netIncome": "3710000", "grossProfit": "2497578000", "depreciation": "None", "totalRevenue": "6054525000", "costOfRevenue": "3556947000", "interestIncome": "None", "incomeBeforeTax": "7984000", "interestExpense": "19941000", "operatingIncome": "-15817000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4274000", "reportedCurrency": "USD", "netInterestIncome": "-19941000", "nonInterestIncome": "None", "operatingExpenses": "2513395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "459912000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3556947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275488000", "sellingGeneralAndAdministrative": "673603000", "netIncomeFromContinuingOperations": "3710000" }, "balance": { "goodwill": "1597647000", "inventory": "None", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "4530784000", "longTermDebt": "1835640000", "shortTermDebt": "9795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "889201000", "reportedCurrency": "USD", "retainedEarnings": "-6437518000", "totalLiabilities": "3899323000", "otherCurrentAssets": "104837000", "totalCurrentAssets": "1815009000", "currentLongTermDebt": "None", "longTermInvestments": "18938000", "shortTermInvestments": "None", "currentNetReceivables": "105577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2715775000", "currentAccountsPayable": "785441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1934217000", "totalShareholderEquity": "631461000", "capitalLeaseObligations": "54186000", "otherCurrentLiabilities": "868617000", "totalCurrentLiabilities": "1755471000", "otherNonCurrentLiabilities": "172203000", "totalNonCurrentLiabilities": "2143852000", "cashAndShortTermInvestments": "1604595000", "commonStockSharesOutstanding": "495900000", "intangibleAssetsExcludingGoodwill": "889201000", "cashAndCashEquivalentsAtCarryingValue": "1604595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "662855000", "capitalExpenditures": "15352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222456000", "cashflowFromInvestment": "-165997000", "stockBasedCompensation": "339311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-829287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275488000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 4767699000, "cost_of_revenue": 2950561000, "gross_profit": 1817138000, "ebit": -590199000, "ebitda": -319345000, "pretax_income": -593626000, "tax_provision": -86341000, "net_income": -507285000, "net_income_to_common": -507285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 788287000, "total_current_assets": 1533761000, "total_assets": 4283725000, "short_term_debt": 10993000, "long_term_debt": 1256429000, "total_debt": 1267422000, "total_liabilities": 3273099000, "total_equity": 1010626000, "shares_outstanding": 481954000, "goodwill_and_intangibles": 2488237000 }, "cash_flow": { "operating_cash_flow": 417767000, "capital_expenditure": 10176000, "free_cash_flow": 427943000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57167, "ticker_id": 5683, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-590199000", "ebitda": "-319345000", "netIncome": "-507285000", "grossProfit": "1817138000", "depreciation": "None", "totalRevenue": "4767699000", "costOfRevenue": "2950561000", "interestIncome": "47259000", "incomeBeforeTax": "-593626000", "interestExpense": "2959000", "operatingIncome": "-608999000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-86341000", "reportedCurrency": "USD", "netInterestIncome": "44300000", "nonInterestIncome": "None", "operatingExpenses": "2426137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "397114000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2950561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270854000", "sellingGeneralAndAdministrative": "764103000", "netIncomeFromContinuingOperations": "-507285000" }, "balance": { "goodwill": "1555116000", "inventory": "None", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4283725000", "longTermDebt": "1256429000", "shortTermDebt": "10993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "933121000", "reportedCurrency": "USD", "retainedEarnings": "-6441228000", "totalLiabilities": "3273099000", "otherCurrentAssets": "625093000", "totalCurrentAssets": "1533761000", "currentLongTermDebt": "None", "longTermInvestments": "13200000", "shortTermInvestments": "None", "currentNetReceivables": "120381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2749964000", "currentAccountsPayable": "53662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1335082000", "totalShareholderEquity": "1010626000", "capitalLeaseObligations": "78653000", "otherCurrentLiabilities": "1413545000", "totalCurrentLiabilities": "1654991000", "otherNonCurrentLiabilities": "195611000", "totalNonCurrentLiabilities": "1618108000", "cashAndShortTermInvestments": "788287000", "commonStockSharesOutstanding": "481954000", "intangibleAssetsExcludingGoodwill": "933121000", "cashAndCashEquivalentsAtCarryingValue": "788287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-507285000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "417767000", "capitalExpenditures": "10176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144466000", "cashflowFromInvestment": "-566601000", "stockBasedCompensation": "381367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4767699000, "cost_of_revenue": 2950561000, "gross_profit": 1817138000, "research_and_development": 397114000, "selling_general_admin": 764103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -590199000, "depreciation_amortisation": 270854000, "ebitda": -319345000, "interest_expense": 2959000, "interest_income": null, "other_non_operating": null, "pretax_income": -593626000, "tax_provision": -86341000, "effective_tax_rate": null, "net_income": -507285000, "net_income_continuing_ops": -507285000, "net_income_to_common": -507285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 788287000, "short_term_investments": null, "net_receivables": 120381000, "inventory": null, "other_current_assets": null, "total_current_assets": 1533761000, "net_ppe": null, "goodwill": 1555116000, "intangible_assets": 933121000, "goodwill_and_intangibles": 2488237000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2749964000, "total_assets": 4283725000, "short_term_debt": 10993000, "accounts_payable": 53662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1654991000, "long_term_debt": 1256429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1618108000, "total_liabilities": 3273099000, "total_debt": 1267422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6441228000, "total_equity": 1010626000, "shares_outstanding": 481954000, "operating_cash_flow": 417767000, "stock_based_compensation": 381367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -566601000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -144466000, "free_cash_flow": 427943000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-590199000", "ebitda": "-319345000", "netIncome": "-507285000", "grossProfit": "1817138000", "depreciation": "None", "totalRevenue": "4767699000", "costOfRevenue": "2950561000", "interestIncome": "47259000", "incomeBeforeTax": "-593626000", "interestExpense": "2959000", "operatingIncome": "-608999000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-86341000", "reportedCurrency": "USD", "netInterestIncome": "44300000", "nonInterestIncome": "None", "operatingExpenses": "2426137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "397114000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2950561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270854000", "sellingGeneralAndAdministrative": "764103000", "netIncomeFromContinuingOperations": "-507285000" }, "balance": { "goodwill": "1555116000", "inventory": "None", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4283725000", "longTermDebt": "1256429000", "shortTermDebt": "10993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "933121000", "reportedCurrency": "USD", "retainedEarnings": "-6441228000", "totalLiabilities": "3273099000", "otherCurrentAssets": "625093000", "totalCurrentAssets": "1533761000", "currentLongTermDebt": "None", "longTermInvestments": "13200000", "shortTermInvestments": "None", "currentNetReceivables": "120381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2749964000", "currentAccountsPayable": "53662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1335082000", "totalShareholderEquity": "1010626000", "capitalLeaseObligations": "78653000", "otherCurrentLiabilities": "1413545000", "totalCurrentLiabilities": "1654991000", "otherNonCurrentLiabilities": "195611000", "totalNonCurrentLiabilities": "1618108000", "cashAndShortTermInvestments": "788287000", "commonStockSharesOutstanding": "481954000", "intangibleAssetsExcludingGoodwill": "933121000", "cashAndCashEquivalentsAtCarryingValue": "788287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-507285000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "417767000", "capitalExpenditures": "10176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144466000", "cashflowFromInvestment": "-566601000", "stockBasedCompensation": "381367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270854000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 3665393000, "cost_of_revenue": 2292175000, "gross_profit": 1373218000, "ebit": -788574000, "ebitda": -586654000, "pretax_income": -791972000, "tax_provision": 10170000, "net_income": -802142000, "net_income_to_common": -802142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1270503000, "total_current_assets": 2071367000, "total_assets": 3944866000, "short_term_debt": 11499000, "long_term_debt": 1253760000, "total_debt": 1265259000, "total_liabilities": 3104560000, "total_equity": 840306000, "shares_outstanding": 462599000, "goodwill_and_intangibles": 1576993000 }, "cash_flow": { "operating_cash_flow": -1751000, "capital_expenditure": 113385000, "free_cash_flow": 111634000, "dividends_paid": 63221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57172, "ticker_id": 5683, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-788574000", "ebitda": "-586654000", "netIncome": "-802142000", "grossProfit": "1373218000", "depreciation": "None", "totalRevenue": "3665393000", "costOfRevenue": "2292175000", "interestIncome": "58418000", "incomeBeforeTax": "-791972000", "interestExpense": "2679000", "operatingIncome": "-789225000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10170000", "reportedCurrency": "USD", "netInterestIncome": "47959000", "nonInterestIncome": "None", "operatingExpenses": "2162443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "355156000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2292175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201920000", "sellingGeneralAndAdministrative": "606569000", "netIncomeFromContinuingOperations": "-1000218000" }, "balance": { "goodwill": "886373000", "inventory": "None", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "3944866000", "longTermDebt": "1253760000", "shortTermDebt": "11499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "690620000", "reportedCurrency": "USD", "retainedEarnings": "-5933943000", "totalLiabilities": "3104560000", "otherCurrentAssets": "451555000", "totalCurrentAssets": "2071367000", "currentLongTermDebt": "None", "longTermInvestments": "10280000", "shortTermInvestments": "None", "currentNetReceivables": "349309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1873499000", "currentAccountsPayable": "34127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1346086000", "totalShareholderEquity": "840306000", "capitalLeaseObligations": "92326000", "otherCurrentLiabilities": "1343859000", "totalCurrentLiabilities": "1549620000", "otherNonCurrentLiabilities": "83975000", "totalNonCurrentLiabilities": "1554940000", "cashAndShortTermInvestments": "1270503000", "commonStockSharesOutstanding": "462599000", "intangibleAssetsExcludingGoodwill": "690620000", "cashAndCashEquivalentsAtCarryingValue": "1270503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-802142000", "profitLoss": "None", "dividendPayout": "63221000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1751000", "capitalExpenditures": "113385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63221000", "cashflowFromInvestment": "-90360000", "stockBasedCompensation": "398463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3665393000, "cost_of_revenue": 2292175000, "gross_profit": 1373218000, "research_and_development": 355156000, "selling_general_admin": 606569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -788574000, "depreciation_amortisation": 201920000, "ebitda": -586654000, "interest_expense": 2679000, "interest_income": null, "other_non_operating": null, "pretax_income": -791972000, "tax_provision": 10170000, "effective_tax_rate": null, "net_income": -802142000, "net_income_continuing_ops": -1000218000, "net_income_to_common": -802142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1270503000, "short_term_investments": null, "net_receivables": 349309000, "inventory": null, "other_current_assets": null, "total_current_assets": 2071367000, "net_ppe": null, "goodwill": 886373000, "intangible_assets": 690620000, "goodwill_and_intangibles": 1576993000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1873499000, "total_assets": 3944866000, "short_term_debt": 11499000, "accounts_payable": 34127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1549620000, "long_term_debt": 1253760000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1554940000, "total_liabilities": 3104560000, "total_debt": 1265259000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5933943000, "total_equity": 840306000, "shares_outstanding": 462599000, "operating_cash_flow": -1751000, "stock_based_compensation": 398463000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90360000, "dividends_paid": 63221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63221000, "free_cash_flow": 111634000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-788574000", "ebitda": "-586654000", "netIncome": "-802142000", "grossProfit": "1373218000", "depreciation": "None", "totalRevenue": "3665393000", "costOfRevenue": "2292175000", "interestIncome": "58418000", "incomeBeforeTax": "-791972000", "interestExpense": "2679000", "operatingIncome": "-789225000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10170000", "reportedCurrency": "USD", "netInterestIncome": "47959000", "nonInterestIncome": "None", "operatingExpenses": "2162443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "355156000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2292175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201920000", "sellingGeneralAndAdministrative": "606569000", "netIncomeFromContinuingOperations": "-1000218000" }, "balance": { "goodwill": "886373000", "inventory": "None", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "3944866000", "longTermDebt": "1253760000", "shortTermDebt": "11499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "690620000", "reportedCurrency": "USD", "retainedEarnings": "-5933943000", "totalLiabilities": "3104560000", "otherCurrentAssets": "451555000", "totalCurrentAssets": "2071367000", "currentLongTermDebt": "None", "longTermInvestments": "10280000", "shortTermInvestments": "None", "currentNetReceivables": "349309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1873499000", "currentAccountsPayable": "34127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1346086000", "totalShareholderEquity": "840306000", "capitalLeaseObligations": "92326000", "otherCurrentLiabilities": "1343859000", "totalCurrentLiabilities": "1549620000", "otherNonCurrentLiabilities": "83975000", "totalNonCurrentLiabilities": "1554940000", "cashAndShortTermInvestments": "1270503000", "commonStockSharesOutstanding": "462599000", "intangibleAssetsExcludingGoodwill": "690620000", "cashAndCashEquivalentsAtCarryingValue": "1270503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-802142000", "profitLoss": "None", "dividendPayout": "63221000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1751000", "capitalExpenditures": "113385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63221000", "cashflowFromInvestment": "-90360000", "stockBasedCompensation": "398463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201920000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 2240461000, "cost_of_revenue": 1484273000, "gross_profit": 756188000, "ebit": -1440307000, "ebitda": -1271055000, "pretax_income": -1445853000, "tax_provision": -67866000, "net_income": -1377987000, "net_income_to_common": -1377987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1309172000, "total_current_assets": 2084841000, "total_assets": 4040152000, "short_term_debt": 4253000, "long_term_debt": 1251103000, "total_debt": 1255356000, "total_liabilities": 2717459000, "total_equity": 1322693000, "shares_outstanding": 436513000, "goodwill_and_intangibles": 1663307000 }, "cash_flow": { "operating_cash_flow": -625519000, "capital_expenditure": 103645000, "free_cash_flow": -521874000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57177, "ticker_id": 5683, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1440307000", "ebitda": "-1271055000", "netIncome": "-1377987000", "grossProfit": "756188000", "depreciation": "None", "totalRevenue": "2240461000", "costOfRevenue": "1484273000", "interestIncome": "21353000", "incomeBeforeTax": "-1445853000", "interestExpense": "2651000", "operatingIncome": "-1511756000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-67866000", "reportedCurrency": "USD", "netInterestIncome": "18702000", "nonInterestIncome": "None", "operatingExpenses": "2267944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "318247000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1484273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169252000", "sellingGeneralAndAdministrative": "763720000", "netIncomeFromContinuingOperations": "-1377987000" }, "balance": { "goodwill": "886373000", "inventory": "469653000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "4040152000", "longTermDebt": "1251103000", "shortTermDebt": "4253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "776934000", "reportedCurrency": "USD", "retainedEarnings": "-5131801000", "totalLiabilities": "2717459000", "otherCurrentAssets": "564489000", "totalCurrentAssets": "2084841000", "currentLongTermDebt": "None", "longTermInvestments": "10080000", "shortTermInvestments": "None", "currentNetReceivables": "211180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1955311000", "currentAccountsPayable": "10148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126059000", "shortLongTermDebtTotal": "1324688000", "totalShareholderEquity": "1322693000", "capitalLeaseObligations": "73585000", "otherCurrentLiabilities": "1120645000", "totalCurrentLiabilities": "1246457000", "otherNonCurrentLiabilities": "70029000", "totalNonCurrentLiabilities": "1471002000", "cashAndShortTermInvestments": "1309172000", "commonStockSharesOutstanding": "436513000", "intangibleAssetsExcludingGoodwill": "776934000", "cashAndCashEquivalentsAtCarryingValue": "1309172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1377987000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-625519000", "capitalExpenditures": "103645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16732000", "cashflowFromInvestment": "-208766000", "stockBasedCompensation": "578799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2240461000, "cost_of_revenue": 1484273000, "gross_profit": 756188000, "research_and_development": 318247000, "selling_general_admin": 763720000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1440307000, "depreciation_amortisation": 169252000, "ebitda": -1271055000, "interest_expense": 2651000, "interest_income": null, "other_non_operating": null, "pretax_income": -1445853000, "tax_provision": -67866000, "effective_tax_rate": null, "net_income": -1377987000, "net_income_continuing_ops": -1377987000, "net_income_to_common": -1377987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1309172000, "short_term_investments": null, "net_receivables": 211180000, "inventory": 469653000, "other_current_assets": null, "total_current_assets": 2084841000, "net_ppe": null, "goodwill": 886373000, "intangible_assets": 776934000, "goodwill_and_intangibles": 1663307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1955311000, "total_assets": 4040152000, "short_term_debt": 4253000, "accounts_payable": 10148000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1246457000, "long_term_debt": 1251103000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1471002000, "total_liabilities": 2717459000, "total_debt": 1255356000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5131801000, "total_equity": 1322693000, "shares_outstanding": 436513000, "operating_cash_flow": -625519000, "stock_based_compensation": 578799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208766000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16732000, "free_cash_flow": -521874000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1440307000", "ebitda": "-1271055000", "netIncome": "-1377987000", "grossProfit": "756188000", "depreciation": "None", "totalRevenue": "2240461000", "costOfRevenue": "1484273000", "interestIncome": "21353000", "incomeBeforeTax": "-1445853000", "interestExpense": "2651000", "operatingIncome": "-1511756000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-67866000", "reportedCurrency": "USD", "netInterestIncome": "18702000", "nonInterestIncome": "None", "operatingExpenses": "2267944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "318247000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1484273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169252000", "sellingGeneralAndAdministrative": "763720000", "netIncomeFromContinuingOperations": "-1377987000" }, "balance": { "goodwill": "886373000", "inventory": "469653000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "4040152000", "longTermDebt": "1251103000", "shortTermDebt": "4253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "776934000", "reportedCurrency": "USD", "retainedEarnings": "-5131801000", "totalLiabilities": "2717459000", "otherCurrentAssets": "564489000", "totalCurrentAssets": "2084841000", "currentLongTermDebt": "None", "longTermInvestments": "10080000", "shortTermInvestments": "None", "currentNetReceivables": "211180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1955311000", "currentAccountsPayable": "10148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126059000", "shortLongTermDebtTotal": "1324688000", "totalShareholderEquity": "1322693000", "capitalLeaseObligations": "73585000", "otherCurrentLiabilities": "1120645000", "totalCurrentLiabilities": "1246457000", "otherNonCurrentLiabilities": "70029000", "totalNonCurrentLiabilities": "1471002000", "cashAndShortTermInvestments": "1309172000", "commonStockSharesOutstanding": "436513000", "intangibleAssetsExcludingGoodwill": "776934000", "cashAndCashEquivalentsAtCarryingValue": "1309172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1377987000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-625519000", "capitalExpenditures": "103645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16732000", "cashflowFromInvestment": "-208766000", "stockBasedCompensation": "578799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169252000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 1296025000, "cost_of_revenue": 794162000, "gross_profit": 501863000, "ebit": -1515535000, "ebitda": -1394397000, "pretax_income": -1514926000, "tax_provision": 8269000, "net_income": -1523195000, "net_income_to_common": -1523195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2152892000, "total_current_assets": 2753330000, "total_assets": 4069054000, "short_term_debt": 12814000, "long_term_debt": 1248452000, "total_debt": 1261266000, "total_liabilities": 2390526000, "total_equity": 1678528000, "shares_outstanding": 402492000, "goodwill_and_intangibles": 1150672000 }, "cash_flow": { "operating_cash_flow": -419508000, "capital_expenditure": 98276000, "free_cash_flow": -321232000, "dividends_paid": 1280201999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57182, "ticker_id": 5683, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1515535000", "ebitda": "-1394397000", "netIncome": "-1523195000", "grossProfit": "501863000", "depreciation": "None", "totalRevenue": "1296025000", "costOfRevenue": "794162000", "interestIncome": "4066000", "incomeBeforeTax": "-1514926000", "interestExpense": "2109000", "operatingIncome": "-1561617000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8269000", "reportedCurrency": "USD", "netInterestIncome": "1957000", "nonInterestIncome": "None", "operatingExpenses": "2063480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "253655000", "otherNonOperatingIncome": "44734000", "costofGoodsAndServicesSold": "794162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121138000", "sellingGeneralAndAdministrative": "828325000", "netIncomeFromContinuingOperations": "-1525913000" }, "balance": { "goodwill": "615655000", "inventory": "476950000", "commonStock": "80000", "currentDebt": "None", "investments": "None", "totalAssets": "4069054000", "longTermDebt": "1248452000", "shortTermDebt": "12814000", "treasuryStock": "-306614000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "535017000", "reportedCurrency": "USD", "retainedEarnings": "-3753814000", "totalLiabilities": "2390526000", "otherCurrentAssets": "502625000", "totalCurrentAssets": "2753330000", "currentLongTermDebt": "None", "longTermInvestments": "9825000", "shortTermInvestments": "None", "currentNetReceivables": "97813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1315724000", "currentAccountsPayable": "52537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109850000", "shortLongTermDebtTotal": "1318607000", "totalShareholderEquity": "1678528000", "capitalLeaseObligations": "70155000", "otherCurrentLiabilities": "811684000", "totalCurrentLiabilities": "929425000", "otherNonCurrentLiabilities": "133524000", "totalNonCurrentLiabilities": "1461101000", "cashAndShortTermInvestments": "2152892000", "commonStockSharesOutstanding": "402492000", "intangibleAssetsExcludingGoodwill": "535017000", "cashAndCashEquivalentsAtCarryingValue": "2152892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1523195000", "profitLoss": "None", "dividendPayout": "1280201999", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-167927000", "operatingCashflow": "-419508000", "capitalExpenditures": "98276000", "changeInReceivables": "-1787000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1138813000", "cashflowFromInvestment": "-195022000", "stockBasedCompensation": "683293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1280201999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "524283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17830000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1296025000, "cost_of_revenue": 794162000, "gross_profit": 501863000, "research_and_development": 253655000, "selling_general_admin": 828325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1515535000, "depreciation_amortisation": 121138000, "ebitda": -1394397000, "interest_expense": 2109000, "interest_income": null, "other_non_operating": null, "pretax_income": -1514926000, "tax_provision": 8269000, "effective_tax_rate": null, "net_income": -1523195000, "net_income_continuing_ops": -1525913000, "net_income_to_common": -1523195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2152892000, "short_term_investments": null, "net_receivables": 97813000, "inventory": 476950000, "other_current_assets": null, "total_current_assets": 2753330000, "net_ppe": null, "goodwill": 615655000, "intangible_assets": 535017000, "goodwill_and_intangibles": 1150672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1315724000, "total_assets": 4069054000, "short_term_debt": 12814000, "accounts_payable": 52537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929425000, "long_term_debt": 1248452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1461101000, "total_liabilities": 2390526000, "total_debt": 1261266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3753814000, "total_equity": 1678528000, "shares_outstanding": 402492000, "operating_cash_flow": -419508000, "stock_based_compensation": 683293000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195022000, "dividends_paid": 1280201999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1138813000, "free_cash_flow": -321232000, "net_change_in_cash": 524283000 }, "raw_data": { "income": { "ebit": "-1515535000", "ebitda": "-1394397000", "netIncome": "-1523195000", "grossProfit": "501863000", "depreciation": "None", "totalRevenue": "1296025000", "costOfRevenue": "794162000", "interestIncome": "4066000", "incomeBeforeTax": "-1514926000", "interestExpense": "2109000", "operatingIncome": "-1561617000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8269000", "reportedCurrency": "USD", "netInterestIncome": "1957000", "nonInterestIncome": "None", "operatingExpenses": "2063480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "253655000", "otherNonOperatingIncome": "44734000", "costofGoodsAndServicesSold": "794162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121138000", "sellingGeneralAndAdministrative": "828325000", "netIncomeFromContinuingOperations": "-1525913000" }, "balance": { "goodwill": "615655000", "inventory": "476950000", "commonStock": "80000", "currentDebt": "None", "investments": "None", "totalAssets": "4069054000", "longTermDebt": "1248452000", "shortTermDebt": "12814000", "treasuryStock": "-306614000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "535017000", "reportedCurrency": "USD", "retainedEarnings": "-3753814000", "totalLiabilities": "2390526000", "otherCurrentAssets": "502625000", "totalCurrentAssets": "2753330000", "currentLongTermDebt": "None", "longTermInvestments": "9825000", "shortTermInvestments": "None", "currentNetReceivables": "97813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1315724000", "currentAccountsPayable": "52537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109850000", "shortLongTermDebtTotal": "1318607000", "totalShareholderEquity": "1678528000", "capitalLeaseObligations": "70155000", "otherCurrentLiabilities": "811684000", "totalCurrentLiabilities": "929425000", "otherNonCurrentLiabilities": "133524000", "totalNonCurrentLiabilities": "1461101000", "cashAndShortTermInvestments": "2152892000", "commonStockSharesOutstanding": "402492000", "intangibleAssetsExcludingGoodwill": "535017000", "cashAndCashEquivalentsAtCarryingValue": "2152892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1523195000", "profitLoss": "None", "dividendPayout": "1280201999", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-167927000", "operatingCashflow": "-419508000", "capitalExpenditures": "98276000", "changeInReceivables": "-1787000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1138813000", "cashflowFromInvestment": "-195022000", "stockBasedCompensation": "683293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1280201999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "524283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17830000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121138000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 614532000, "cost_of_revenue": 346589000, "gross_profit": 267943000, "ebit": -843256000, "ebitda": -765846000, "pretax_income": -1232457000, "tax_provision": -622000, "net_income": -1231835000, "net_income_to_common": -1231835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1817258000, "total_current_assets": 2194305000, "total_assets": 3439329000, "short_term_debt": 12837000, "long_term_debt": null, "total_debt": 12837000, "total_liabilities": 807984000, "total_equity": 2631345000, "shares_outstanding": 305593000, "goodwill_and_intangibles": 1125533000 }, "cash_flow": { "operating_cash_flow": -337875000, "capital_expenditure": 47696000, "free_cash_flow": -290179000, "dividends_paid": 308448000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57187, "ticker_id": 5683, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-843256000", "ebitda": "-765846000", "netIncome": "-1231835000", "grossProfit": "267943000", "depreciation": "None", "totalRevenue": "614532000", "costOfRevenue": "346589000", "interestIncome": "None", "incomeBeforeTax": "-1232457000", "interestExpense": "1070000", "operatingIncome": "-843256000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-622000", "reportedCurrency": "USD", "netInterestIncome": "-1070000", "nonInterestIncome": "None", "operatingExpenses": "1111199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "168633000", "otherNonOperatingIncome": "-566000", "costofGoodsAndServicesSold": "346589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77410000", "sellingGeneralAndAdministrative": "447374000", "netIncomeFromContinuingOperations": "-843704000" }, "balance": { "goodwill": "569603000", "inventory": "287718000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "3439329000", "longTermDebt": "None", "shortTermDebt": "12837000", "treasuryStock": "-288784000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "555930000", "reportedCurrency": "USD", "retainedEarnings": "-2230619000", "totalLiabilities": "807984000", "otherCurrentAssets": "302276000", "totalCurrentAssets": "2194305000", "currentLongTermDebt": "None", "longTermInvestments": "2955000", "shortTermInvestments": "2955000", "currentNetReceivables": "74771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1245024000", "currentAccountsPayable": "28076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40827000", "shortLongTermDebtTotal": "81612000", "totalShareholderEquity": "2631345000", "capitalLeaseObligations": "81612000", "otherCurrentLiabilities": "493990000", "totalCurrentLiabilities": "554412000", "otherNonCurrentLiabilities": "116062000", "totalNonCurrentLiabilities": "253572000", "cashAndShortTermInvestments": "1817258000", "commonStockSharesOutstanding": "305593000", "intangibleAssetsExcludingGoodwill": "555930000", "cashAndCashEquivalentsAtCarryingValue": "1817258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-844270000", "profitLoss": "None", "dividendPayout": "308448000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-103574000", "operatingCashflow": "-337875000", "capitalExpenditures": "47696000", "changeInReceivables": "-13802000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2306299000", "cashflowFromInvestment": "-227341000", "stockBasedCompensation": "325038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "308448000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1741083000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-288785000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 614532000, "cost_of_revenue": 346589000, "gross_profit": 267943000, "research_and_development": 168633000, "selling_general_admin": 447374000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -843256000, "depreciation_amortisation": 77410000, "ebitda": -765846000, "interest_expense": 1070000, "interest_income": null, "other_non_operating": null, "pretax_income": -1232457000, "tax_provision": -622000, "effective_tax_rate": null, "net_income": -1231835000, "net_income_continuing_ops": -843704000, "net_income_to_common": -1231835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1817258000, "short_term_investments": 2955000, "net_receivables": 74771000, "inventory": 287718000, "other_current_assets": null, "total_current_assets": 2194305000, "net_ppe": null, "goodwill": 569603000, "intangible_assets": 555930000, "goodwill_and_intangibles": 1125533000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1245024000, "total_assets": 3439329000, "short_term_debt": 12837000, "accounts_payable": 28076000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 554412000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 253572000, "total_liabilities": 807984000, "total_debt": 12837000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2230619000, "total_equity": 2631345000, "shares_outstanding": 305593000, "operating_cash_flow": -337875000, "stock_based_compensation": 325038000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227341000, "dividends_paid": 308448000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2306299000, "free_cash_flow": -290179000, "net_change_in_cash": 1741083000 }, "raw_data": { "income": { "ebit": "-843256000", "ebitda": "-765846000", "netIncome": "-1231835000", "grossProfit": "267943000", "depreciation": "None", "totalRevenue": "614532000", "costOfRevenue": "346589000", "interestIncome": "None", "incomeBeforeTax": "-1232457000", "interestExpense": "1070000", "operatingIncome": "-843256000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-622000", "reportedCurrency": "USD", "netInterestIncome": "-1070000", "nonInterestIncome": "None", "operatingExpenses": "1111199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "168633000", "otherNonOperatingIncome": "-566000", "costofGoodsAndServicesSold": "346589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77410000", "sellingGeneralAndAdministrative": "447374000", "netIncomeFromContinuingOperations": "-843704000" }, "balance": { "goodwill": "569603000", "inventory": "287718000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "3439329000", "longTermDebt": "None", "shortTermDebt": "12837000", "treasuryStock": "-288784000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "555930000", "reportedCurrency": "USD", "retainedEarnings": "-2230619000", "totalLiabilities": "807984000", "otherCurrentAssets": "302276000", "totalCurrentAssets": "2194305000", "currentLongTermDebt": "None", "longTermInvestments": "2955000", "shortTermInvestments": "2955000", "currentNetReceivables": "74771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1245024000", "currentAccountsPayable": "28076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40827000", "shortLongTermDebtTotal": "81612000", "totalShareholderEquity": "2631345000", "capitalLeaseObligations": "81612000", "otherCurrentLiabilities": "493990000", "totalCurrentLiabilities": "554412000", "otherNonCurrentLiabilities": "116062000", "totalNonCurrentLiabilities": "253572000", "cashAndShortTermInvestments": "1817258000", "commonStockSharesOutstanding": "305593000", "intangibleAssetsExcludingGoodwill": "555930000", "cashAndCashEquivalentsAtCarryingValue": "1817258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-844270000", "profitLoss": "None", "dividendPayout": "308448000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-103574000", "operatingCashflow": "-337875000", "capitalExpenditures": "47696000", "changeInReceivables": "-13802000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2306299000", "cashflowFromInvestment": "-227341000", "stockBasedCompensation": "325038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "308448000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1741083000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-288785000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 323410000, "cost_of_revenue": 103889000, "gross_profit": 219521000, "ebit": -146545000, "ebitda": -132909000, "pretax_income": -142676000, "tax_provision": 58000, "net_income": -142734000, "net_income_to_common": -142734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76533000, "total_current_assets": 261148000, "total_assets": 330725000, "short_term_debt": 6750000, "long_term_debt": 68363000, "total_debt": 75113000, "total_liabilities": 380305000, "total_equity": -49580000, "shares_outstanding": 184603000, "goodwill_and_intangibles": 38677000 }, "cash_flow": { "operating_cash_flow": -46578000, "capital_expenditure": 42271000, "free_cash_flow": -4307000, "dividends_paid": 71087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57192, "ticker_id": 5683, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-146545000", "ebitda": "-132909000", "netIncome": "-142734000", "grossProfit": "219521000", "depreciation": "None", "totalRevenue": "323410000", "costOfRevenue": "103889000", "interestIncome": "1348000", "incomeBeforeTax": "-142676000", "interestExpense": "3869000", "operatingIncome": "-146545000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "1348000", "nonInterestIncome": "None", "operatingExpenses": "366066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55929000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13636000", "sellingGeneralAndAdministrative": "124868000", "netIncomeFromContinuingOperations": "-142734000" }, "balance": { "goodwill": "4738000", "inventory": "144000000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "330725000", "longTermDebt": "68363000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "33939000", "reportedCurrency": "USD", "retainedEarnings": "-998784000", "totalLiabilities": "380305000", "otherCurrentAssets": "154771000", "totalCurrentAssets": "261148000", "currentLongTermDebt": "6750000", "longTermInvestments": "2521000", "shortTermInvestments": "403961209", "currentNetReceivables": "29844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69577000", "currentAccountsPayable": "16618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25945000", "shortLongTermDebtTotal": "75113000", "totalShareholderEquity": "-49580000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225967000", "totalCurrentLiabilities": "255080000", "otherNonCurrentLiabilities": "56862000", "totalNonCurrentLiabilities": "125225000", "cashAndShortTermInvestments": "76533000", "commonStockSharesOutstanding": "184603000", "intangibleAssetsExcludingGoodwill": "33939000", "cashAndCashEquivalentsAtCarryingValue": "76533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142734000", "profitLoss": "None", "dividendPayout": "71087000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26334000", "operatingCashflow": "-46578000", "capitalExpenditures": "42271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79776000", "cashflowFromInvestment": "-42271000", "stockBasedCompensation": "17613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323410000, "cost_of_revenue": 103889000, "gross_profit": 219521000, "research_and_development": 55929000, "selling_general_admin": 124868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -146545000, "depreciation_amortisation": 13636000, "ebitda": -132909000, "interest_expense": 3869000, "interest_income": null, "other_non_operating": null, "pretax_income": -142676000, "tax_provision": 58000, "effective_tax_rate": null, "net_income": -142734000, "net_income_continuing_ops": -142734000, "net_income_to_common": -142734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76533000, "short_term_investments": 403961209, "net_receivables": 29844000, "inventory": 144000000, "other_current_assets": null, "total_current_assets": 261148000, "net_ppe": null, "goodwill": 4738000, "intangible_assets": 33939000, "goodwill_and_intangibles": 38677000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69577000, "total_assets": 330725000, "short_term_debt": 6750000, "accounts_payable": 16618000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255080000, "long_term_debt": 68363000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 125225000, "total_liabilities": 380305000, "total_debt": 75113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -998784000, "total_equity": -49580000, "shares_outstanding": 184603000, "operating_cash_flow": -46578000, "stock_based_compensation": 17613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42271000, "dividends_paid": 71087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79776000, "free_cash_flow": -4307000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-146545000", "ebitda": "-132909000", "netIncome": "-142734000", "grossProfit": "219521000", "depreciation": "None", "totalRevenue": "323410000", "costOfRevenue": "103889000", "interestIncome": "1348000", "incomeBeforeTax": "-142676000", "interestExpense": "3869000", "operatingIncome": "-146545000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "1348000", "nonInterestIncome": "None", "operatingExpenses": "366066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55929000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13636000", "sellingGeneralAndAdministrative": "124868000", "netIncomeFromContinuingOperations": "-142734000" }, "balance": { "goodwill": "4738000", "inventory": "144000000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "330725000", "longTermDebt": "68363000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "33939000", "reportedCurrency": "USD", "retainedEarnings": "-998784000", "totalLiabilities": "380305000", "otherCurrentAssets": "154771000", "totalCurrentAssets": "261148000", "currentLongTermDebt": "6750000", "longTermInvestments": "2521000", "shortTermInvestments": "403961209", "currentNetReceivables": "29844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69577000", "currentAccountsPayable": "16618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25945000", "shortLongTermDebtTotal": "75113000", "totalShareholderEquity": "-49580000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225967000", "totalCurrentLiabilities": "255080000", "otherNonCurrentLiabilities": "56862000", "totalNonCurrentLiabilities": "125225000", "cashAndShortTermInvestments": "76533000", "commonStockSharesOutstanding": "184603000", "intangibleAssetsExcludingGoodwill": "33939000", "cashAndCashEquivalentsAtCarryingValue": "76533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142734000", "profitLoss": "None", "dividendPayout": "71087000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26334000", "operatingCashflow": "-46578000", "capitalExpenditures": "42271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79776000", "cashflowFromInvestment": "-42271000", "stockBasedCompensation": "17613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 226277000, "cost_of_revenue": 48689000, "gross_profit": 177588000, "ebit": -76781000, "ebitda": -69282000, "pretax_income": -76115000, "tax_provision": 105000, "net_income": -76220000, "net_income_to_common": -76220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117908000, "total_current_assets": 262173000, "total_assets": 299393000, "short_term_debt": 3750000, "long_term_debt": null, "total_debt": 3750000, "total_liabilities": 484620000, "total_equity": -185227000, "shares_outstanding": 184603000, "goodwill_and_intangibles": 21614000 }, "cash_flow": { "operating_cash_flow": -45579000, "capital_expenditure": 26672000, "free_cash_flow": -18907000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57197, "ticker_id": 5683, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-76781000", "ebitda": "-69282000", "netIncome": "-76220000", "grossProfit": "177588000", "depreciation": "None", "totalRevenue": "226277000", "costOfRevenue": "48689000", "interestIncome": "None", "incomeBeforeTax": "-76115000", "interestExpense": "0", "operatingIncome": "-76781000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "105000", "reportedCurrency": "USD", "netInterestIncome": "666000", "nonInterestIncome": "None", "operatingExpenses": "254369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32885000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7499000", "sellingGeneralAndAdministrative": "75904000", "netIncomeFromContinuingOperations": "-76220000" }, "balance": { "goodwill": "4738000", "inventory": "111698000", "commonStock": "384000", "currentDebt": "None", "investments": "None", "totalAssets": "299393000", "longTermDebt": "None", "shortTermDebt": "3750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "16876000", "reportedCurrency": "USD", "retainedEarnings": "-856050000", "totalLiabilities": "484620000", "otherCurrentAssets": "122931000", "totalCurrentAssets": "262173000", "currentLongTermDebt": "3750000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "21334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37220000", "currentAccountsPayable": "11626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14102000", "shortLongTermDebtTotal": "3750000", "totalShareholderEquity": "-185227000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "177823000", "totalCurrentLiabilities": "195940000", "otherNonCurrentLiabilities": "27403000", "totalNonCurrentLiabilities": "288680000", "cashAndShortTermInvestments": "117908000", "commonStockSharesOutstanding": "184603000", "intangibleAssetsExcludingGoodwill": "16876000", "cashAndCashEquivalentsAtCarryingValue": "117908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-45579000", "capitalExpenditures": "26672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "140892000", "cashflowFromInvestment": "-26672000", "stockBasedCompensation": "7210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7499000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226277000, "cost_of_revenue": 48689000, "gross_profit": 177588000, "research_and_development": 32885000, "selling_general_admin": 75904000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -76781000, "depreciation_amortisation": 7499000, "ebitda": -69282000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -76115000, "tax_provision": 105000, "effective_tax_rate": null, "net_income": -76220000, "net_income_continuing_ops": -76220000, "net_income_to_common": -76220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117908000, "short_term_investments": null, "net_receivables": 21334000, "inventory": 111698000, "other_current_assets": null, "total_current_assets": 262173000, "net_ppe": null, "goodwill": 4738000, "intangible_assets": 16876000, "goodwill_and_intangibles": 21614000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37220000, "total_assets": 299393000, "short_term_debt": 3750000, "accounts_payable": 11626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195940000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 288680000, "total_liabilities": 484620000, "total_debt": 3750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -856050000, "total_equity": -185227000, "shares_outstanding": 184603000, "operating_cash_flow": -45579000, "stock_based_compensation": 7210000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26672000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26672000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 140892000, "free_cash_flow": -18907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-76781000", "ebitda": "-69282000", "netIncome": "-76220000", "grossProfit": "177588000", "depreciation": "None", "totalRevenue": "226277000", "costOfRevenue": "48689000", "interestIncome": "None", "incomeBeforeTax": "-76115000", "interestExpense": "0", "operatingIncome": "-76781000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "105000", "reportedCurrency": "USD", "netInterestIncome": "666000", "nonInterestIncome": "None", "operatingExpenses": "254369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32885000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7499000", "sellingGeneralAndAdministrative": "75904000", "netIncomeFromContinuingOperations": "-76220000" }, "balance": { "goodwill": "4738000", "inventory": "111698000", "commonStock": "384000", "currentDebt": "None", "investments": "None", "totalAssets": "299393000", "longTermDebt": "None", "shortTermDebt": "3750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "16876000", "reportedCurrency": "USD", "retainedEarnings": "-856050000", "totalLiabilities": "484620000", "otherCurrentAssets": "122931000", "totalCurrentAssets": "262173000", "currentLongTermDebt": "3750000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "21334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37220000", "currentAccountsPayable": "11626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14102000", "shortLongTermDebtTotal": "3750000", "totalShareholderEquity": "-185227000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "177823000", "totalCurrentLiabilities": "195940000", "otherNonCurrentLiabilities": "27403000", "totalNonCurrentLiabilities": "288680000", "cashAndShortTermInvestments": "117908000", "commonStockSharesOutstanding": "184603000", "intangibleAssetsExcludingGoodwill": "16876000", "cashAndCashEquivalentsAtCarryingValue": "117908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-45579000", "capitalExpenditures": "26672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "140892000", "cashflowFromInvestment": "-26672000", "stockBasedCompensation": "7210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7499000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 1646076000, "cost_of_revenue": 949385000, "gross_profit": 696691000, "ebit": 5847000, "ebitda": 77508000, "pretax_income": 27439000, "tax_provision": 6369000, "net_income": 21070000, "net_income_to_common": 21070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 999404000, "total_current_assets": 1577729000, "total_assets": 4307532000, "short_term_debt": 10942000, "long_term_debt": 1835311000, "total_debt": 1846253000, "total_liabilities": 3702484000, "total_equity": 605048000, "shares_outstanding": 532000000, "goodwill_and_intangibles": 2465708000 }, "cash_flow": { "operating_cash_flow": -48437000, "capital_expenditure": 7085000, "free_cash_flow": -41352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57160, "ticker_id": 5683, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5847000", "ebitda": "77508000", "netIncome": "21070000", "grossProfit": "696691000", "depreciation": "None", "totalRevenue": "1646076000", "costOfRevenue": "949385000", "interestIncome": "None", "incomeBeforeTax": "27439000", "interestExpense": "5739000", "operatingIncome": "5847000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6369000", "reportedCurrency": "USD", "netInterestIncome": "-5739000", "nonInterestIncome": "None", "operatingExpenses": "690844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123176000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "949385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71661000", "sellingGeneralAndAdministrative": "165934000", "netIncomeFromContinuingOperations": "21070000" }, "balance": { "goodwill": "1597647000", "inventory": "None", "commonStock": "92000", "currentDebt": "None", "investments": "None", "totalAssets": "4307532000", "longTermDebt": "1835311000", "shortTermDebt": "10942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "868061000", "reportedCurrency": "USD", "retainedEarnings": "-6416448000", "totalLiabilities": "3702484000", "otherCurrentAssets": "492206000", "totalCurrentAssets": "1577729000", "currentLongTermDebt": "None", "longTermInvestments": "26150000", "shortTermInvestments": "None", "currentNetReceivables": "86119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2729803000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1342294000", "totalShareholderEquity": "605048000", "capitalLeaseObligations": "82539000", "otherCurrentLiabilities": "1444579000", "totalCurrentLiabilities": "1548424000", "otherNonCurrentLiabilities": "154249000", "totalNonCurrentLiabilities": "2154060000", "cashAndShortTermInvestments": "999404000", "commonStockSharesOutstanding": "532000000", "intangibleAssetsExcludingGoodwill": "868061000", "cashAndCashEquivalentsAtCarryingValue": "999404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48437000", "capitalExpenditures": "7085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121128000", "cashflowFromInvestment": "-48210000", "stockBasedCompensation": "65215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122943000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1646076000, "cost_of_revenue": 949385000, "gross_profit": 696691000, "research_and_development": 123176000, "selling_general_admin": 165934000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5847000, "depreciation_amortisation": 71661000, "ebitda": 77508000, "interest_expense": 5739000, "interest_income": null, "other_non_operating": null, "pretax_income": 27439000, "tax_provision": 6369000, "effective_tax_rate": null, "net_income": 21070000, "net_income_continuing_ops": 21070000, "net_income_to_common": 21070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 999404000, "short_term_investments": null, "net_receivables": 86119000, "inventory": null, "other_current_assets": null, "total_current_assets": 1577729000, "net_ppe": null, "goodwill": 1597647000, "intangible_assets": 868061000, "goodwill_and_intangibles": 2465708000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2729803000, "total_assets": 4307532000, "short_term_debt": 10942000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1548424000, "long_term_debt": 1835311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2154060000, "total_liabilities": 3702484000, "total_debt": 1846253000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6416448000, "total_equity": 605048000, "shares_outstanding": 532000000, "operating_cash_flow": -48437000, "stock_based_compensation": 65215000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48210000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121128000, "free_cash_flow": -41352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5847000", "ebitda": "77508000", "netIncome": "21070000", "grossProfit": "696691000", "depreciation": "None", "totalRevenue": "1646076000", "costOfRevenue": "949385000", "interestIncome": "None", "incomeBeforeTax": "27439000", "interestExpense": "5739000", "operatingIncome": "5847000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6369000", "reportedCurrency": "USD", "netInterestIncome": "-5739000", "nonInterestIncome": "None", "operatingExpenses": "690844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123176000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "949385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71661000", "sellingGeneralAndAdministrative": "165934000", "netIncomeFromContinuingOperations": "21070000" }, "balance": { "goodwill": "1597647000", "inventory": "None", "commonStock": "92000", "currentDebt": "None", "investments": "None", "totalAssets": "4307532000", "longTermDebt": "1835311000", "shortTermDebt": "10942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "868061000", "reportedCurrency": "USD", "retainedEarnings": "-6416448000", "totalLiabilities": "3702484000", "otherCurrentAssets": "492206000", "totalCurrentAssets": "1577729000", "currentLongTermDebt": "None", "longTermInvestments": "26150000", "shortTermInvestments": "None", "currentNetReceivables": "86119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2729803000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1342294000", "totalShareholderEquity": "605048000", "capitalLeaseObligations": "82539000", "otherCurrentLiabilities": "1444579000", "totalCurrentLiabilities": "1548424000", "otherNonCurrentLiabilities": "154249000", "totalNonCurrentLiabilities": "2154060000", "cashAndShortTermInvestments": "999404000", "commonStockSharesOutstanding": "532000000", "intangibleAssetsExcludingGoodwill": "868061000", "cashAndCashEquivalentsAtCarryingValue": "999404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48437000", "capitalExpenditures": "7085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121128000", "cashflowFromInvestment": "-48210000", "stockBasedCompensation": "65215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122943000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71661000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 1989193000, "cost_of_revenue": 1074506000, "gross_profit": 914687000, "ebit": 151760000, "ebitda": 225762000, "pretax_income": 146575000, "tax_provision": 10149000, "net_income": 136426000, "net_income_to_common": 136426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1604595000, "total_current_assets": 1815009000, "total_assets": 4530784000, "short_term_debt": 9795000, "long_term_debt": 1835640000, "total_debt": 1845435000, "total_liabilities": 3899323000, "total_equity": 631461000, "shares_outstanding": 532000000, "goodwill_and_intangibles": 2486848000 }, "cash_flow": { "operating_cash_flow": 320473000, "capital_expenditure": 3956000, "free_cash_flow": 324429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57161, "ticker_id": 5683, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151760000", "ebitda": "225762000", "netIncome": "136426000", "grossProfit": "914687000", "depreciation": "None", "totalRevenue": "1989193000", "costOfRevenue": "1074506000", "interestIncome": "None", "incomeBeforeTax": "146575000", "interestExpense": "5428000", "operatingIncome": "151760000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10149000", "reportedCurrency": "USD", "netInterestIncome": "-5428000", "nonInterestIncome": "None", "operatingExpenses": "762927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "133555000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1074506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74002000", "sellingGeneralAndAdministrative": "186729000", "netIncomeFromContinuingOperations": "136426000" }, "balance": { "goodwill": "1597647000", "inventory": "None", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "4530784000", "longTermDebt": "1835640000", "shortTermDebt": "9795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "889201000", "reportedCurrency": "USD", "retainedEarnings": "-6437518000", "totalLiabilities": "3899323000", "otherCurrentAssets": "104837000", "totalCurrentAssets": "1815009000", "currentLongTermDebt": "None", "longTermInvestments": "18938000", "shortTermInvestments": "None", "currentNetReceivables": "105577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2715775000", "currentAccountsPayable": "785441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1934217000", "totalShareholderEquity": "631461000", "capitalLeaseObligations": "54186000", "otherCurrentLiabilities": "868617000", "totalCurrentLiabilities": "1755471000", "otherNonCurrentLiabilities": "172203000", "totalNonCurrentLiabilities": "2143852000", "cashAndShortTermInvestments": "1604595000", "commonStockSharesOutstanding": "532000000", "intangibleAssetsExcludingGoodwill": "889201000", "cashAndCashEquivalentsAtCarryingValue": "1604595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "320473000", "capitalExpenditures": "3956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374177000", "cashflowFromInvestment": "-49888000", "stockBasedCompensation": "103291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1989193000, "cost_of_revenue": 1074506000, "gross_profit": 914687000, "research_and_development": 133555000, "selling_general_admin": 186729000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151760000, "depreciation_amortisation": 74002000, "ebitda": 225762000, "interest_expense": 5428000, "interest_income": null, "other_non_operating": null, "pretax_income": 146575000, "tax_provision": 10149000, "effective_tax_rate": null, "net_income": 136426000, "net_income_continuing_ops": 136426000, "net_income_to_common": 136426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1604595000, "short_term_investments": null, "net_receivables": 105577000, "inventory": null, "other_current_assets": null, "total_current_assets": 1815009000, "net_ppe": null, "goodwill": 1597647000, "intangible_assets": 889201000, "goodwill_and_intangibles": 2486848000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2715775000, "total_assets": 4530784000, "short_term_debt": 9795000, "accounts_payable": 785441000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1755471000, "long_term_debt": 1835640000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2143852000, "total_liabilities": 3899323000, "total_debt": 1845435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6437518000, "total_equity": 631461000, "shares_outstanding": 532000000, "operating_cash_flow": 320473000, "stock_based_compensation": 103291000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3956000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49888000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -374177000, "free_cash_flow": 324429000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151760000", "ebitda": "225762000", "netIncome": "136426000", "grossProfit": "914687000", "depreciation": "None", "totalRevenue": "1989193000", "costOfRevenue": "1074506000", "interestIncome": "None", "incomeBeforeTax": "146575000", "interestExpense": "5428000", "operatingIncome": "151760000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10149000", "reportedCurrency": "USD", "netInterestIncome": "-5428000", "nonInterestIncome": "None", "operatingExpenses": "762927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "133555000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1074506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74002000", "sellingGeneralAndAdministrative": "186729000", "netIncomeFromContinuingOperations": "136426000" }, "balance": { "goodwill": "1597647000", "inventory": "None", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "4530784000", "longTermDebt": "1835640000", "shortTermDebt": "9795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "889201000", "reportedCurrency": "USD", "retainedEarnings": "-6437518000", "totalLiabilities": "3899323000", "otherCurrentAssets": "104837000", "totalCurrentAssets": "1815009000", "currentLongTermDebt": "None", "longTermInvestments": "18938000", "shortTermInvestments": "None", "currentNetReceivables": "105577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2715775000", "currentAccountsPayable": "785441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1934217000", "totalShareholderEquity": "631461000", "capitalLeaseObligations": "54186000", "otherCurrentLiabilities": "868617000", "totalCurrentLiabilities": "1755471000", "otherNonCurrentLiabilities": "172203000", "totalNonCurrentLiabilities": "2143852000", "cashAndShortTermInvestments": "1604595000", "commonStockSharesOutstanding": "532000000", "intangibleAssetsExcludingGoodwill": "889201000", "cashAndCashEquivalentsAtCarryingValue": "1604595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "320473000", "capitalExpenditures": "3956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374177000", "cashflowFromInvestment": "-49888000", "stockBasedCompensation": "103291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74002000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 1144019000, "cost_of_revenue": 784079000, "gross_profit": 359940000, "ebit": -225150000, "ebitda": -159079000, "pretax_income": -268853000, "tax_provision": -12065000, "net_income": -256788000, "net_income_to_common": -256788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1228275000, "total_current_assets": 1945029000, "total_assets": 4624235000, "short_term_debt": 11464000, "long_term_debt": 1835946000, "total_debt": 1847410000, "total_liabilities": 3891949000, "total_equity": 732286000, "shares_outstanding": 529500000, "goodwill_and_intangibles": 2416157000 }, "cash_flow": { "operating_cash_flow": 287477000, "capital_expenditure": 39560000, "free_cash_flow": 327037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57163, "ticker_id": 5683, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-225150000", "ebitda": "-159079000", "netIncome": "-256788000", "grossProfit": "359940000", "depreciation": "None", "totalRevenue": "1144019000", "costOfRevenue": "784079000", "interestIncome": "None", "incomeBeforeTax": "-268853000", "interestExpense": "19573000", "operatingIncome": "-271890000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-12065000", "reportedCurrency": "USD", "netInterestIncome": "-19573000", "nonInterestIncome": "None", "operatingExpenses": "631830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "114680000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "784079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66071000", "sellingGeneralAndAdministrative": "156780000", "netIncomeFromContinuingOperations": "-256788000" }, "balance": { "goodwill": "1555116000", "inventory": "None", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4624235000", "longTermDebt": "1835946000", "shortTermDebt": "11464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "861041000", "reportedCurrency": "USD", "retainedEarnings": "-6573944000", "totalLiabilities": "3891949000", "otherCurrentAssets": "651199000", "totalCurrentAssets": "1945029000", "currentLongTermDebt": "None", "longTermInvestments": "19388000", "shortTermInvestments": "None", "currentNetReceivables": "65555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2679206000", "currentAccountsPayable": "711386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1906591000", "totalShareholderEquity": "732286000", "capitalLeaseObligations": "70645000", "otherCurrentLiabilities": "965439000", "totalCurrentLiabilities": "1776332000", "otherNonCurrentLiabilities": "125080000", "totalNonCurrentLiabilities": "2115617000", "cashAndShortTermInvestments": "1228275000", "commonStockSharesOutstanding": "529500000", "intangibleAssetsExcludingGoodwill": "861041000", "cashAndCashEquivalentsAtCarryingValue": "1228275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256788000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "287477000", "capitalExpenditures": "39560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101413000", "cashflowFromInvestment": "-41831000", "stockBasedCompensation": "72473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1144019000, "cost_of_revenue": 784079000, "gross_profit": 359940000, "research_and_development": 114680000, "selling_general_admin": 156780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -225150000, "depreciation_amortisation": 66071000, "ebitda": -159079000, "interest_expense": 19573000, "interest_income": null, "other_non_operating": null, "pretax_income": -268853000, "tax_provision": -12065000, "effective_tax_rate": null, "net_income": -256788000, "net_income_continuing_ops": -256788000, "net_income_to_common": -256788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1228275000, "short_term_investments": null, "net_receivables": 65555000, "inventory": null, "other_current_assets": null, "total_current_assets": 1945029000, "net_ppe": null, "goodwill": 1555116000, "intangible_assets": 861041000, "goodwill_and_intangibles": 2416157000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2679206000, "total_assets": 4624235000, "short_term_debt": 11464000, "accounts_payable": 711386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1776332000, "long_term_debt": 1835946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2115617000, "total_liabilities": 3891949000, "total_debt": 1847410000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6573944000, "total_equity": 732286000, "shares_outstanding": 529500000, "operating_cash_flow": 287477000, "stock_based_compensation": 72473000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101413000, "free_cash_flow": 327037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-225150000", "ebitda": "-159079000", "netIncome": "-256788000", "grossProfit": "359940000", "depreciation": "None", "totalRevenue": "1144019000", "costOfRevenue": "784079000", "interestIncome": "None", "incomeBeforeTax": "-268853000", "interestExpense": "19573000", "operatingIncome": "-271890000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-12065000", "reportedCurrency": "USD", "netInterestIncome": "-19573000", "nonInterestIncome": "None", "operatingExpenses": "631830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "114680000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "784079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66071000", "sellingGeneralAndAdministrative": "156780000", "netIncomeFromContinuingOperations": "-256788000" }, "balance": { "goodwill": "1555116000", "inventory": "None", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4624235000", "longTermDebt": "1835946000", "shortTermDebt": "11464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "861041000", "reportedCurrency": "USD", "retainedEarnings": "-6573944000", "totalLiabilities": "3891949000", "otherCurrentAssets": "651199000", "totalCurrentAssets": "1945029000", "currentLongTermDebt": "None", "longTermInvestments": "19388000", "shortTermInvestments": "None", "currentNetReceivables": "65555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2679206000", "currentAccountsPayable": "711386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1906591000", "totalShareholderEquity": "732286000", "capitalLeaseObligations": "70645000", "otherCurrentLiabilities": "965439000", "totalCurrentLiabilities": "1776332000", "otherNonCurrentLiabilities": "125080000", "totalNonCurrentLiabilities": "2115617000", "cashAndShortTermInvestments": "1228275000", "commonStockSharesOutstanding": "529500000", "intangibleAssetsExcludingGoodwill": "861041000", "cashAndCashEquivalentsAtCarryingValue": "1228275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256788000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "287477000", "capitalExpenditures": "39560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101413000", "cashflowFromInvestment": "-41831000", "stockBasedCompensation": "72473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66071000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 1512507000, "cost_of_revenue": 854559000, "gross_profit": 657948000, "ebit": 181557000, "ebitda": 246856000, "pretax_income": 169726000, "tax_provision": 11790000, "net_income": 157936000, "net_income_to_common": 157936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1261969000, "total_current_assets": 1786699000, "total_assets": 4474302000, "short_term_debt": 11361000, "long_term_debt": 1836250000, "total_debt": 1847611000, "total_liabilities": 3464674000, "total_equity": 1009628000, "shares_outstanding": 529500000, "goodwill_and_intangibles": 2435112000 }, "cash_flow": { "operating_cash_flow": 173921000, "capital_expenditure": 4316000, "free_cash_flow": 178237000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57164, "ticker_id": 5683, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181557000", "ebitda": "246856000", "netIncome": "157936000", "grossProfit": "657948000", "depreciation": "None", "totalRevenue": "1512507000", "costOfRevenue": "854559000", "interestIncome": "12305000", "incomeBeforeTax": "169726000", "interestExpense": "11640000", "operatingIncome": "150644000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11790000", "reportedCurrency": "USD", "netInterestIncome": "665000", "nonInterestIncome": "None", "operatingExpenses": "507304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108417000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "854559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65299000", "sellingGeneralAndAdministrative": "165700000", "netIncomeFromContinuingOperations": "157936000" }, "balance": { "goodwill": "1555116000", "inventory": "None", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4474302000", "longTermDebt": "1836250000", "shortTermDebt": "11361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "879996000", "reportedCurrency": "USD", "retainedEarnings": "-6317156000", "totalLiabilities": "3464674000", "otherCurrentAssets": "388157000", "totalCurrentAssets": "1786699000", "currentLongTermDebt": "None", "longTermInvestments": "13882000", "shortTermInvestments": "None", "currentNetReceivables": "136573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2687603000", "currentAccountsPayable": "553162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1909943000", "totalShareholderEquity": "1009628000", "capitalLeaseObligations": "73693000", "otherCurrentLiabilities": "1323192000", "totalCurrentLiabilities": "1334553000", "otherNonCurrentLiabilities": "133006000", "totalNonCurrentLiabilities": "2130121000", "cashAndShortTermInvestments": "1261969000", "commonStockSharesOutstanding": "529500000", "intangibleAssetsExcludingGoodwill": "879996000", "cashAndCashEquivalentsAtCarryingValue": "1261969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173921000", "capitalExpenditures": "4316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119689000", "cashflowFromInvestment": "-35259000", "stockBasedCompensation": "84701000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1512507000, "cost_of_revenue": 854559000, "gross_profit": 657948000, "research_and_development": 108417000, "selling_general_admin": 165700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181557000, "depreciation_amortisation": 65299000, "ebitda": 246856000, "interest_expense": 11640000, "interest_income": null, "other_non_operating": null, "pretax_income": 169726000, "tax_provision": 11790000, "effective_tax_rate": null, "net_income": 157936000, "net_income_continuing_ops": 157936000, "net_income_to_common": 157936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1261969000, "short_term_investments": null, "net_receivables": 136573000, "inventory": null, "other_current_assets": null, "total_current_assets": 1786699000, "net_ppe": null, "goodwill": 1555116000, "intangible_assets": 879996000, "goodwill_and_intangibles": 2435112000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2687603000, "total_assets": 4474302000, "short_term_debt": 11361000, "accounts_payable": 553162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1334553000, "long_term_debt": 1836250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2130121000, "total_liabilities": 3464674000, "total_debt": 1847611000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6317156000, "total_equity": 1009628000, "shares_outstanding": 529500000, "operating_cash_flow": 173921000, "stock_based_compensation": 84701000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35259000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -119689000, "free_cash_flow": 178237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181557000", "ebitda": "246856000", "netIncome": "157936000", "grossProfit": "657948000", "depreciation": "None", "totalRevenue": "1512507000", "costOfRevenue": "854559000", "interestIncome": "12305000", "incomeBeforeTax": "169726000", "interestExpense": "11640000", "operatingIncome": "150644000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11790000", "reportedCurrency": "USD", "netInterestIncome": "665000", "nonInterestIncome": "None", "operatingExpenses": "507304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108417000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "854559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65299000", "sellingGeneralAndAdministrative": "165700000", "netIncomeFromContinuingOperations": "157936000" }, "balance": { "goodwill": "1555116000", "inventory": "None", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4474302000", "longTermDebt": "1836250000", "shortTermDebt": "11361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "879996000", "reportedCurrency": "USD", "retainedEarnings": "-6317156000", "totalLiabilities": "3464674000", "otherCurrentAssets": "388157000", "totalCurrentAssets": "1786699000", "currentLongTermDebt": "None", "longTermInvestments": "13882000", "shortTermInvestments": "None", "currentNetReceivables": "136573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2687603000", "currentAccountsPayable": "553162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1909943000", "totalShareholderEquity": "1009628000", "capitalLeaseObligations": "73693000", "otherCurrentLiabilities": "1323192000", "totalCurrentLiabilities": "1334553000", "otherNonCurrentLiabilities": "133006000", "totalNonCurrentLiabilities": "2130121000", "cashAndShortTermInvestments": "1261969000", "commonStockSharesOutstanding": "529500000", "intangibleAssetsExcludingGoodwill": "879996000", "cashAndCashEquivalentsAtCarryingValue": "1261969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173921000", "capitalExpenditures": "4316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119689000", "cashflowFromInvestment": "-35259000", "stockBasedCompensation": "84701000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65299000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 1408806000, "cost_of_revenue": 843803000, "gross_profit": 565003000, "ebit": -34325000, "ebitda": 35791000, "pretax_income": -39464000, "tax_provision": -5600000, "net_income": -33864000, "net_income_to_common": -33864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1119740000, "total_current_assets": 1800801000, "total_assets": 4515813000, "short_term_debt": 11084000, "long_term_debt": 1842569000, "total_debt": 1853653000, "total_liabilities": 3642898000, "total_equity": 872915000, "shares_outstanding": 493300000, "goodwill_and_intangibles": 2459641000 }, "cash_flow": { "operating_cash_flow": -119016000, "capital_expenditure": 2647000, "free_cash_flow": -116369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57165, "ticker_id": 5683, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34325000", "ebitda": "35791000", "netIncome": "-33864000", "grossProfit": "565003000", "depreciation": "None", "totalRevenue": "1408806000", "costOfRevenue": "843803000", "interestIncome": "9489000", "incomeBeforeTax": "-39464000", "interestExpense": "5094000", "operatingIncome": "-46331000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5600000", "reportedCurrency": "USD", "netInterestIncome": "4395000", "nonInterestIncome": "None", "operatingExpenses": "611334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "103260000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "843803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70116000", "sellingGeneralAndAdministrative": "164394000", "netIncomeFromContinuingOperations": "-33864000" }, "balance": { "goodwill": "1555116000", "inventory": "None", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4515813000", "longTermDebt": "1842569000", "shortTermDebt": "11084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "904525000", "reportedCurrency": "USD", "retainedEarnings": "-6475092000", "totalLiabilities": "3642898000", "otherCurrentAssets": "533534000", "totalCurrentAssets": "1800801000", "currentLongTermDebt": "None", "longTermInvestments": "13155000", "shortTermInvestments": "None", "currentNetReceivables": "147527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2715012000", "currentAccountsPayable": "577077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1918944000", "totalShareholderEquity": "872915000", "capitalLeaseObligations": "76375000", "otherCurrentLiabilities": "1487789000", "totalCurrentLiabilities": "1498873000", "otherNonCurrentLiabilities": "150156000", "totalNonCurrentLiabilities": "2144025000", "cashAndShortTermInvestments": "1119740000", "commonStockSharesOutstanding": "493300000", "intangibleAssetsExcludingGoodwill": "904525000", "cashAndCashEquivalentsAtCarryingValue": "1119740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-119016000", "capitalExpenditures": "2647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "372823000", "cashflowFromInvestment": "-39019000", "stockBasedCompensation": "78846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1408806000, "cost_of_revenue": 843803000, "gross_profit": 565003000, "research_and_development": 103260000, "selling_general_admin": 164394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34325000, "depreciation_amortisation": 70116000, "ebitda": 35791000, "interest_expense": 5094000, "interest_income": null, "other_non_operating": null, "pretax_income": -39464000, "tax_provision": -5600000, "effective_tax_rate": null, "net_income": -33864000, "net_income_continuing_ops": -33864000, "net_income_to_common": -33864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1119740000, "short_term_investments": null, "net_receivables": 147527000, "inventory": null, "other_current_assets": null, "total_current_assets": 1800801000, "net_ppe": null, "goodwill": 1555116000, "intangible_assets": 904525000, "goodwill_and_intangibles": 2459641000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2715012000, "total_assets": 4515813000, "short_term_debt": 11084000, "accounts_payable": 577077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1498873000, "long_term_debt": 1842569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2144025000, "total_liabilities": 3642898000, "total_debt": 1853653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6475092000, "total_equity": 872915000, "shares_outstanding": 493300000, "operating_cash_flow": -119016000, "stock_based_compensation": 78846000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 372823000, "free_cash_flow": -116369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34325000", "ebitda": "35791000", "netIncome": "-33864000", "grossProfit": "565003000", "depreciation": "None", "totalRevenue": "1408806000", "costOfRevenue": "843803000", "interestIncome": "9489000", "incomeBeforeTax": "-39464000", "interestExpense": "5094000", "operatingIncome": "-46331000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5600000", "reportedCurrency": "USD", "netInterestIncome": "4395000", "nonInterestIncome": "None", "operatingExpenses": "611334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "103260000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "843803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70116000", "sellingGeneralAndAdministrative": "164394000", "netIncomeFromContinuingOperations": "-33864000" }, "balance": { "goodwill": "1555116000", "inventory": "None", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4515813000", "longTermDebt": "1842569000", "shortTermDebt": "11084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "904525000", "reportedCurrency": "USD", "retainedEarnings": "-6475092000", "totalLiabilities": "3642898000", "otherCurrentAssets": "533534000", "totalCurrentAssets": "1800801000", "currentLongTermDebt": "None", "longTermInvestments": "13155000", "shortTermInvestments": "None", "currentNetReceivables": "147527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2715012000", "currentAccountsPayable": "577077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1918944000", "totalShareholderEquity": "872915000", "capitalLeaseObligations": "76375000", "otherCurrentLiabilities": "1487789000", "totalCurrentLiabilities": "1498873000", "otherNonCurrentLiabilities": "150156000", "totalNonCurrentLiabilities": "2144025000", "cashAndShortTermInvestments": "1119740000", "commonStockSharesOutstanding": "493300000", "intangibleAssetsExcludingGoodwill": "904525000", "cashAndCashEquivalentsAtCarryingValue": "1119740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-119016000", "capitalExpenditures": "2647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "372823000", "cashflowFromInvestment": "-39019000", "stockBasedCompensation": "78846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70116000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 1392772000, "cost_of_revenue": 834644000, "gross_profit": 558128000, "ebit": -144775000, "ebitda": -78676000, "pretax_income": -145984000, "tax_provision": -11133000, "net_income": -134851000, "net_income_to_common": -134851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 788287000, "total_current_assets": 1533761000, "total_assets": 4283725000, "short_term_debt": 10993000, "long_term_debt": 1256429000, "total_debt": 1267422000, "total_liabilities": 3273099000, "total_equity": 1010626000, "shares_outstanding": 488000000, "goodwill_and_intangibles": 2488237000 }, "cash_flow": { "operating_cash_flow": 325189000, "capital_expenditure": 2028000, "free_cash_flow": 327217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57166, "ticker_id": 5683, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-144775000", "ebitda": "-78676000", "netIncome": "-134851000", "grossProfit": "558128000", "depreciation": "None", "totalRevenue": "1392772000", "costOfRevenue": "834644000", "interestIncome": "8780000", "incomeBeforeTax": "-145984000", "interestExpense": "760000", "operatingIncome": "-139179000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11133000", "reportedCurrency": "USD", "netInterestIncome": "8020000", "nonInterestIncome": "None", "operatingExpenses": "697307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "112063000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "834644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66099000", "sellingGeneralAndAdministrative": "216642000", "netIncomeFromContinuingOperations": "-134851000" }, "balance": { "goodwill": "1555116000", "inventory": "None", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4283725000", "longTermDebt": "1256429000", "shortTermDebt": "10993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "933121000", "reportedCurrency": "USD", "retainedEarnings": "-6441228000", "totalLiabilities": "3273099000", "otherCurrentAssets": "625093000", "totalCurrentAssets": "1533761000", "currentLongTermDebt": "None", "longTermInvestments": "13200000", "shortTermInvestments": "None", "currentNetReceivables": "120381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2749964000", "currentAccountsPayable": "53662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1335082000", "totalShareholderEquity": "1010626000", "capitalLeaseObligations": "78653000", "otherCurrentLiabilities": "1467571000", "totalCurrentLiabilities": "1654991000", "otherNonCurrentLiabilities": "195611000", "totalNonCurrentLiabilities": "1618108000", "cashAndShortTermInvestments": "788287000", "commonStockSharesOutstanding": "488000000", "intangibleAssetsExcludingGoodwill": "933121000", "cashAndCashEquivalentsAtCarryingValue": "788287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134851000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "325189000", "capitalExpenditures": "2028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73094000", "cashflowFromInvestment": "-78417000", "stockBasedCompensation": "110060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72794000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1392772000, "cost_of_revenue": 834644000, "gross_profit": 558128000, "research_and_development": 112063000, "selling_general_admin": 216642000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -144775000, "depreciation_amortisation": 66099000, "ebitda": -78676000, "interest_expense": 760000, "interest_income": null, "other_non_operating": null, "pretax_income": -145984000, "tax_provision": -11133000, "effective_tax_rate": null, "net_income": -134851000, "net_income_continuing_ops": -134851000, "net_income_to_common": -134851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 788287000, "short_term_investments": null, "net_receivables": 120381000, "inventory": null, "other_current_assets": null, "total_current_assets": 1533761000, "net_ppe": null, "goodwill": 1555116000, "intangible_assets": 933121000, "goodwill_and_intangibles": 2488237000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2749964000, "total_assets": 4283725000, "short_term_debt": 10993000, "accounts_payable": 53662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1654991000, "long_term_debt": 1256429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1618108000, "total_liabilities": 3273099000, "total_debt": 1267422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6441228000, "total_equity": 1010626000, "shares_outstanding": 488000000, "operating_cash_flow": 325189000, "stock_based_compensation": 110060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2028000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78417000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73094000, "free_cash_flow": 327217000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-144775000", "ebitda": "-78676000", "netIncome": "-134851000", "grossProfit": "558128000", "depreciation": "None", "totalRevenue": "1392772000", "costOfRevenue": "834644000", "interestIncome": "8780000", "incomeBeforeTax": "-145984000", "interestExpense": "760000", "operatingIncome": "-139179000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11133000", "reportedCurrency": "USD", "netInterestIncome": "8020000", "nonInterestIncome": "None", "operatingExpenses": "697307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "112063000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "834644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66099000", "sellingGeneralAndAdministrative": "216642000", "netIncomeFromContinuingOperations": "-134851000" }, "balance": { "goodwill": "1555116000", "inventory": "None", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4283725000", "longTermDebt": "1256429000", "shortTermDebt": "10993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "933121000", "reportedCurrency": "USD", "retainedEarnings": "-6441228000", "totalLiabilities": "3273099000", "otherCurrentAssets": "625093000", "totalCurrentAssets": "1533761000", "currentLongTermDebt": "None", "longTermInvestments": "13200000", "shortTermInvestments": "None", "currentNetReceivables": "120381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2749964000", "currentAccountsPayable": "53662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1335082000", "totalShareholderEquity": "1010626000", "capitalLeaseObligations": "78653000", "otherCurrentLiabilities": "1467571000", "totalCurrentLiabilities": "1654991000", "otherNonCurrentLiabilities": "195611000", "totalNonCurrentLiabilities": "1618108000", "cashAndShortTermInvestments": "788287000", "commonStockSharesOutstanding": "488000000", "intangibleAssetsExcludingGoodwill": "933121000", "cashAndCashEquivalentsAtCarryingValue": "788287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134851000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "325189000", "capitalExpenditures": "2028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73094000", "cashflowFromInvestment": "-78417000", "stockBasedCompensation": "110060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72794000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66099000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 1095490000, "cost_of_revenue": 742434000, "gross_profit": 353056000, "ebit": -293993000, "ebitda": -204041000, "pretax_income": -294975000, "tax_provision": -1287000, "net_income": -293688000, "net_income_to_common": -293688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 877822000, "total_current_assets": 1643897000, "total_assets": 4272976000, "short_term_debt": 11277000, "long_term_debt": 1255757000, "total_debt": 1267034000, "total_liabilities": 3196860000, "total_equity": 1076116000, "shares_outstanding": 486200000, "goodwill_and_intangibles": 2347919000 }, "cash_flow": { "operating_cash_flow": 133584000, "capital_expenditure": 31814000, "free_cash_flow": 165398000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57168, "ticker_id": 5683, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-293993000", "ebitda": "-204041000", "netIncome": "-293688000", "grossProfit": "353056000", "depreciation": "None", "totalRevenue": "1095490000", "costOfRevenue": "742434000", "interestIncome": "9200000", "incomeBeforeTax": "-294975000", "interestExpense": "872000", "operatingIncome": "-298594000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1287000", "reportedCurrency": "USD", "netInterestIncome": "8328000", "nonInterestIncome": "None", "operatingExpenses": "651650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "103581000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "742434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89952000", "sellingGeneralAndAdministrative": "208126000", "netIncomeFromContinuingOperations": "-293688000" }, "balance": { "goodwill": "1456009000", "inventory": "None", "commonStock": "86000", "currentDebt": "None", "investments": "None", "totalAssets": "4272976000", "longTermDebt": "1255757000", "shortTermDebt": "11277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "891910000", "reportedCurrency": "USD", "retainedEarnings": "-6306377000", "totalLiabilities": "3196860000", "otherCurrentAssets": "359900000", "totalCurrentAssets": "1643897000", "currentLongTermDebt": "None", "longTermInvestments": "12598000", "shortTermInvestments": "None", "currentNetReceivables": "406175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2629079000", "currentAccountsPayable": "700720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1342796000", "totalShareholderEquity": "1076116000", "capitalLeaseObligations": "87039000", "otherCurrentLiabilities": "1561623000", "totalCurrentLiabilities": "1646735000", "otherNonCurrentLiabilities": "119332000", "totalNonCurrentLiabilities": "1550125000", "cashAndShortTermInvestments": "877822000", "commonStockSharesOutstanding": "486200000", "intangibleAssetsExcludingGoodwill": "891910000", "cashAndCashEquivalentsAtCarryingValue": "877822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-293688000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133584000", "capitalExpenditures": "31814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18903000", "cashflowFromInvestment": "-31650000", "stockBasedCompensation": "87552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20258000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1095490000, "cost_of_revenue": 742434000, "gross_profit": 353056000, "research_and_development": 103581000, "selling_general_admin": 208126000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -293993000, "depreciation_amortisation": 89952000, "ebitda": -204041000, "interest_expense": 872000, "interest_income": null, "other_non_operating": null, "pretax_income": -294975000, "tax_provision": -1287000, "effective_tax_rate": null, "net_income": -293688000, "net_income_continuing_ops": -293688000, "net_income_to_common": -293688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 877822000, "short_term_investments": null, "net_receivables": 406175000, "inventory": null, "other_current_assets": null, "total_current_assets": 1643897000, "net_ppe": null, "goodwill": 1456009000, "intangible_assets": 891910000, "goodwill_and_intangibles": 2347919000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2629079000, "total_assets": 4272976000, "short_term_debt": 11277000, "accounts_payable": 700720000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1646735000, "long_term_debt": 1255757000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1550125000, "total_liabilities": 3196860000, "total_debt": 1267034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6306377000, "total_equity": 1076116000, "shares_outstanding": 486200000, "operating_cash_flow": 133584000, "stock_based_compensation": 87552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31814000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31650000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18903000, "free_cash_flow": 165398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-293993000", "ebitda": "-204041000", "netIncome": "-293688000", "grossProfit": "353056000", "depreciation": "None", "totalRevenue": "1095490000", "costOfRevenue": "742434000", "interestIncome": "9200000", "incomeBeforeTax": "-294975000", "interestExpense": "872000", "operatingIncome": "-298594000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1287000", "reportedCurrency": "USD", "netInterestIncome": "8328000", "nonInterestIncome": "None", "operatingExpenses": "651650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "103581000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "742434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89952000", "sellingGeneralAndAdministrative": "208126000", "netIncomeFromContinuingOperations": "-293688000" }, "balance": { "goodwill": "1456009000", "inventory": "None", "commonStock": "86000", "currentDebt": "None", "investments": "None", "totalAssets": "4272976000", "longTermDebt": "1255757000", "shortTermDebt": "11277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "891910000", "reportedCurrency": "USD", "retainedEarnings": "-6306377000", "totalLiabilities": "3196860000", "otherCurrentAssets": "359900000", "totalCurrentAssets": "1643897000", "currentLongTermDebt": "None", "longTermInvestments": "12598000", "shortTermInvestments": "None", "currentNetReceivables": "406175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2629079000", "currentAccountsPayable": "700720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1342796000", "totalShareholderEquity": "1076116000", "capitalLeaseObligations": "87039000", "otherCurrentLiabilities": "1561623000", "totalCurrentLiabilities": "1646735000", "otherNonCurrentLiabilities": "119332000", "totalNonCurrentLiabilities": "1550125000", "cashAndShortTermInvestments": "877822000", "commonStockSharesOutstanding": "486200000", "intangibleAssetsExcludingGoodwill": "891910000", "cashAndCashEquivalentsAtCarryingValue": "877822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-293688000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133584000", "capitalExpenditures": "31814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18903000", "cashflowFromInvestment": "-31650000", "stockBasedCompensation": "87552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20258000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89952000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 1104441000, "cost_of_revenue": 663414000, "gross_profit": 441027000, "ebit": -8831000, "ebitda": 52792000, "pretax_income": -9748000, "tax_provision": -73570000, "net_income": 63822000, "net_income_to_common": 63822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 815880000, "total_current_assets": 1522833000, "total_assets": 4218182000, "short_term_debt": 11482000, "long_term_debt": 1255086000, "total_debt": 1266568000, "total_liabilities": 2919753000, "total_equity": 1298429000, "shares_outstanding": 479307000, "goodwill_and_intangibles": 2405390000 }, "cash_flow": { "operating_cash_flow": 29389000, "capital_expenditure": 2421000, "free_cash_flow": 31810000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57169, "ticker_id": 5683, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8831000", "ebitda": "52792000", "netIncome": "63822000", "grossProfit": "441027000", "depreciation": "None", "totalRevenue": "1104441000", "costOfRevenue": "663414000", "interestIncome": "14212000", "incomeBeforeTax": "-9748000", "interestExpense": "678000", "operatingIncome": "-32388000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-73570000", "reportedCurrency": "USD", "netInterestIncome": "13534000", "nonInterestIncome": "None", "operatingExpenses": "473415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92655000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61623000", "sellingGeneralAndAdministrative": "165084000", "netIncomeFromContinuingOperations": "63822000" }, "balance": { "goodwill": "1456009000", "inventory": "1", "commonStock": "86000", "currentDebt": "None", "investments": "None", "totalAssets": "4218182000", "longTermDebt": "1255086000", "shortTermDebt": "11482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "949381000", "reportedCurrency": "USD", "retainedEarnings": "-6012689000", "totalLiabilities": "2919753000", "otherCurrentAssets": "404611000", "totalCurrentAssets": "1522833000", "currentLongTermDebt": "None", "longTermInvestments": "11141000", "shortTermInvestments": "None", "currentNetReceivables": "302342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2695349000", "currentAccountsPayable": "573512000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1344730000", "totalShareholderEquity": "1298429000", "capitalLeaseObligations": "89644000", "otherCurrentLiabilities": "1290619000", "totalCurrentLiabilities": "1373740000", "otherNonCurrentLiabilities": "115649000", "totalNonCurrentLiabilities": "1546013000", "cashAndShortTermInvestments": "815880000", "commonStockSharesOutstanding": "479307000", "intangibleAssetsExcludingGoodwill": "949381000", "cashAndCashEquivalentsAtCarryingValue": "815880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63822000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29389000", "capitalExpenditures": "2421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21827000", "cashflowFromInvestment": "-417335000", "stockBasedCompensation": "90220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1104441000, "cost_of_revenue": 663414000, "gross_profit": 441027000, "research_and_development": 92655000, "selling_general_admin": 165084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8831000, "depreciation_amortisation": 61623000, "ebitda": 52792000, "interest_expense": 678000, "interest_income": null, "other_non_operating": null, "pretax_income": -9748000, "tax_provision": -73570000, "effective_tax_rate": null, "net_income": 63822000, "net_income_continuing_ops": 63822000, "net_income_to_common": 63822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 815880000, "short_term_investments": null, "net_receivables": 302342000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1522833000, "net_ppe": null, "goodwill": 1456009000, "intangible_assets": 949381000, "goodwill_and_intangibles": 2405390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2695349000, "total_assets": 4218182000, "short_term_debt": 11482000, "accounts_payable": 573512000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1373740000, "long_term_debt": 1255086000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1546013000, "total_liabilities": 2919753000, "total_debt": 1266568000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6012689000, "total_equity": 1298429000, "shares_outstanding": 479307000, "operating_cash_flow": 29389000, "stock_based_compensation": 90220000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -417335000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21827000, "free_cash_flow": 31810000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8831000", "ebitda": "52792000", "netIncome": "63822000", "grossProfit": "441027000", "depreciation": "None", "totalRevenue": "1104441000", "costOfRevenue": "663414000", "interestIncome": "14212000", "incomeBeforeTax": "-9748000", "interestExpense": "678000", "operatingIncome": "-32388000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-73570000", "reportedCurrency": "USD", "netInterestIncome": "13534000", "nonInterestIncome": "None", "operatingExpenses": "473415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92655000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61623000", "sellingGeneralAndAdministrative": "165084000", "netIncomeFromContinuingOperations": "63822000" }, "balance": { "goodwill": "1456009000", "inventory": "1", "commonStock": "86000", "currentDebt": "None", "investments": "None", "totalAssets": "4218182000", "longTermDebt": "1255086000", "shortTermDebt": "11482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "949381000", "reportedCurrency": "USD", "retainedEarnings": "-6012689000", "totalLiabilities": "2919753000", "otherCurrentAssets": "404611000", "totalCurrentAssets": "1522833000", "currentLongTermDebt": "None", "longTermInvestments": "11141000", "shortTermInvestments": "None", "currentNetReceivables": "302342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2695349000", "currentAccountsPayable": "573512000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1344730000", "totalShareholderEquity": "1298429000", "capitalLeaseObligations": "89644000", "otherCurrentLiabilities": "1290619000", "totalCurrentLiabilities": "1373740000", "otherNonCurrentLiabilities": "115649000", "totalNonCurrentLiabilities": "1546013000", "cashAndShortTermInvestments": "815880000", "commonStockSharesOutstanding": "479307000", "intangibleAssetsExcludingGoodwill": "949381000", "cashAndCashEquivalentsAtCarryingValue": "815880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63822000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29389000", "capitalExpenditures": "2421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21827000", "cashflowFromInvestment": "-417335000", "stockBasedCompensation": "90220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61623000", "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": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 1174996000, "cost_of_revenue": 710069000, "gross_profit": 464927000, "ebit": -142600000, "ebitda": -89420000, "pretax_income": -142919000, "tax_provision": -351000, "net_income": -142568000, "net_income_to_common": -142568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192662000, "total_current_assets": 1937973000, "total_assets": 3800653000, "short_term_debt": 11274000, "long_term_debt": 1254408000, "total_debt": 1265682000, "total_liabilities": 2969674000, "total_equity": 830979000, "shares_outstanding": 474228000, "goodwill_and_intangibles": 1568723000 }, "cash_flow": { "operating_cash_flow": -70395000, "capital_expenditure": 37284000, "free_cash_flow": -33111000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57170, "ticker_id": 5683, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-142600000", "ebitda": "-89420000", "netIncome": "-142568000", "grossProfit": "464927000", "depreciation": "None", "totalRevenue": "1174996000", "costOfRevenue": "710069000", "interestIncome": "15067000", "incomeBeforeTax": "-142919000", "interestExpense": "649000", "operatingIncome": "-138838000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-351000", "reportedCurrency": "USD", "netInterestIncome": "14418000", "nonInterestIncome": "None", "operatingExpenses": "603765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88815000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710069000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53180000", "sellingGeneralAndAdministrative": "174251000", "netIncomeFromContinuingOperations": "-142568000" }, "balance": { "goodwill": "886373000", "inventory": "1", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "3800653000", "longTermDebt": "1254408000", "shortTermDebt": "11274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "682350000", "reportedCurrency": "USD", "retainedEarnings": "-6076511000", "totalLiabilities": "2969674000", "otherCurrentAssets": "426029000", "totalCurrentAssets": "1937973000", "currentLongTermDebt": "None", "longTermInvestments": "11380000", "shortTermInvestments": "None", "currentNetReceivables": "319282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1862680000", "currentAccountsPayable": "605880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1344612000", "totalShareholderEquity": "830979000", "capitalLeaseObligations": "90204000", "otherCurrentLiabilities": "1359053000", "totalCurrentLiabilities": "1441610000", "otherNonCurrentLiabilities": "87958000", "totalNonCurrentLiabilities": "1528064000", "cashAndShortTermInvestments": "1192662000", "commonStockSharesOutstanding": "474228000", "intangibleAssetsExcludingGoodwill": "682350000", "cashAndCashEquivalentsAtCarryingValue": "1192662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-70395000", "capitalExpenditures": "37284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30642000", "cashflowFromInvestment": "-39199000", "stockBasedCompensation": "93535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1174996000, "cost_of_revenue": 710069000, "gross_profit": 464927000, "research_and_development": 88815000, "selling_general_admin": 174251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -142600000, "depreciation_amortisation": 53180000, "ebitda": -89420000, "interest_expense": 649000, "interest_income": null, "other_non_operating": null, "pretax_income": -142919000, "tax_provision": -351000, "effective_tax_rate": null, "net_income": -142568000, "net_income_continuing_ops": -142568000, "net_income_to_common": -142568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1192662000, "short_term_investments": null, "net_receivables": 319282000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1937973000, "net_ppe": null, "goodwill": 886373000, "intangible_assets": 682350000, "goodwill_and_intangibles": 1568723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1862680000, "total_assets": 3800653000, "short_term_debt": 11274000, "accounts_payable": 605880000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1441610000, "long_term_debt": 1254408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1528064000, "total_liabilities": 2969674000, "total_debt": 1265682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6076511000, "total_equity": 830979000, "shares_outstanding": 474228000, "operating_cash_flow": -70395000, "stock_based_compensation": 93535000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39199000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30642000, "free_cash_flow": -33111000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-142600000", "ebitda": "-89420000", "netIncome": "-142568000", "grossProfit": "464927000", "depreciation": "None", "totalRevenue": "1174996000", "costOfRevenue": "710069000", "interestIncome": "15067000", "incomeBeforeTax": "-142919000", "interestExpense": "649000", "operatingIncome": "-138838000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-351000", "reportedCurrency": "USD", "netInterestIncome": "14418000", "nonInterestIncome": "None", "operatingExpenses": "603765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88815000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710069000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53180000", "sellingGeneralAndAdministrative": "174251000", "netIncomeFromContinuingOperations": "-142568000" }, "balance": { "goodwill": "886373000", "inventory": "1", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "3800653000", "longTermDebt": "1254408000", "shortTermDebt": "11274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "682350000", "reportedCurrency": "USD", "retainedEarnings": "-6076511000", "totalLiabilities": "2969674000", "otherCurrentAssets": "426029000", "totalCurrentAssets": "1937973000", "currentLongTermDebt": "None", "longTermInvestments": "11380000", "shortTermInvestments": "None", "currentNetReceivables": "319282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1862680000", "currentAccountsPayable": "605880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1344612000", "totalShareholderEquity": "830979000", "capitalLeaseObligations": "90204000", "otherCurrentLiabilities": "1359053000", "totalCurrentLiabilities": "1441610000", "otherNonCurrentLiabilities": "87958000", "totalNonCurrentLiabilities": "1528064000", "cashAndShortTermInvestments": "1192662000", "commonStockSharesOutstanding": "474228000", "intangibleAssetsExcludingGoodwill": "682350000", "cashAndCashEquivalentsAtCarryingValue": "1192662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-70395000", "capitalExpenditures": "37284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30642000", "cashflowFromInvestment": "-39199000", "stockBasedCompensation": "93535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 1230857000, "cost_of_revenue": 716658000, "gross_profit": 514199000, "ebit": -36804000, "ebitda": 18394000, "pretax_income": -37761000, "tax_provision": 6860000, "net_income": -44621000, "net_income_to_common": -44621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1270503000, "total_current_assets": 2071367000, "total_assets": 3944866000, "short_term_debt": 11499000, "long_term_debt": 1253760000, "total_debt": 1265259000, "total_liabilities": 3104560000, "total_equity": 840306000, "shares_outstanding": 468100000, "goodwill_and_intangibles": 1576993000 }, "cash_flow": { "operating_cash_flow": 72067000, "capital_expenditure": 1017000, "free_cash_flow": 73084000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57171, "ticker_id": 5683, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36804000", "ebitda": "18394000", "netIncome": "-44621000", "grossProfit": "514199000", "depreciation": "None", "totalRevenue": "1230857000", "costOfRevenue": "716658000", "interestIncome": "18792000", "incomeBeforeTax": "-37761000", "interestExpense": "688000", "operatingIncome": "-43809000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6860000", "reportedCurrency": "USD", "netInterestIncome": "18104000", "nonInterestIncome": "None", "operatingExpenses": "558008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88157000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55198000", "sellingGeneralAndAdministrative": "179076000", "netIncomeFromContinuingOperations": "-44621000" }, "balance": { "goodwill": "886373000", "inventory": "None", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "3944866000", "longTermDebt": "1253760000", "shortTermDebt": "11499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "690620000", "reportedCurrency": "USD", "retainedEarnings": "-5933943000", "totalLiabilities": "3104560000", "otherCurrentAssets": "451555000", "totalCurrentAssets": "2071367000", "currentLongTermDebt": "None", "longTermInvestments": "10280000", "shortTermInvestments": "None", "currentNetReceivables": "349309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1873499000", "currentAccountsPayable": "34127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1346086000", "totalShareholderEquity": "840306000", "capitalLeaseObligations": "92326000", "otherCurrentLiabilities": "1343859000", "totalCurrentLiabilities": "1549620000", "otherNonCurrentLiabilities": "83975000", "totalNonCurrentLiabilities": "1554940000", "cashAndShortTermInvestments": "1270503000", "commonStockSharesOutstanding": "468100000", "intangibleAssetsExcludingGoodwill": "690620000", "cashAndCashEquivalentsAtCarryingValue": "1270503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6558000", "operatingCashflow": "72067000", "capitalExpenditures": "1017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12712000", "cashflowFromInvestment": "-23442000", "stockBasedCompensation": "113517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1230857000, "cost_of_revenue": 716658000, "gross_profit": 514199000, "research_and_development": 88157000, "selling_general_admin": 179076000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36804000, "depreciation_amortisation": 55198000, "ebitda": 18394000, "interest_expense": 688000, "interest_income": null, "other_non_operating": null, "pretax_income": -37761000, "tax_provision": 6860000, "effective_tax_rate": null, "net_income": -44621000, "net_income_continuing_ops": -44621000, "net_income_to_common": -44621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1270503000, "short_term_investments": null, "net_receivables": 349309000, "inventory": null, "other_current_assets": null, "total_current_assets": 2071367000, "net_ppe": null, "goodwill": 886373000, "intangible_assets": 690620000, "goodwill_and_intangibles": 1576993000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1873499000, "total_assets": 3944866000, "short_term_debt": 11499000, "accounts_payable": 34127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1549620000, "long_term_debt": 1253760000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1554940000, "total_liabilities": 3104560000, "total_debt": 1265259000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5933943000, "total_equity": 840306000, "shares_outstanding": 468100000, "operating_cash_flow": 72067000, "stock_based_compensation": 113517000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23442000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12712000, "free_cash_flow": 73084000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36804000", "ebitda": "18394000", "netIncome": "-44621000", "grossProfit": "514199000", "depreciation": "None", "totalRevenue": "1230857000", "costOfRevenue": "716658000", "interestIncome": "18792000", "incomeBeforeTax": "-37761000", "interestExpense": "688000", "operatingIncome": "-43809000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6860000", "reportedCurrency": "USD", "netInterestIncome": "18104000", "nonInterestIncome": "None", "operatingExpenses": "558008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88157000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55198000", "sellingGeneralAndAdministrative": "179076000", "netIncomeFromContinuingOperations": "-44621000" }, "balance": { "goodwill": "886373000", "inventory": "None", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "3944866000", "longTermDebt": "1253760000", "shortTermDebt": "11499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "690620000", "reportedCurrency": "USD", "retainedEarnings": "-5933943000", "totalLiabilities": "3104560000", "otherCurrentAssets": "451555000", "totalCurrentAssets": "2071367000", "currentLongTermDebt": "None", "longTermInvestments": "10280000", "shortTermInvestments": "None", "currentNetReceivables": "349309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1873499000", "currentAccountsPayable": "34127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1346086000", "totalShareholderEquity": "840306000", "capitalLeaseObligations": "92326000", "otherCurrentLiabilities": "1343859000", "totalCurrentLiabilities": "1549620000", "otherNonCurrentLiabilities": "83975000", "totalNonCurrentLiabilities": "1554940000", "cashAndShortTermInvestments": "1270503000", "commonStockSharesOutstanding": "468100000", "intangibleAssetsExcludingGoodwill": "690620000", "cashAndCashEquivalentsAtCarryingValue": "1270503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6558000", "operatingCashflow": "72067000", "capitalExpenditures": "1017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12712000", "cashflowFromInvestment": "-23442000", "stockBasedCompensation": "113517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 789957000, "cost_of_revenue": 543454000, "gross_profit": 246503000, "ebit": -281134000, "ebitda": -230889000, "pretax_income": -281812000, "tax_provision": 1291000, "net_income": -283103000, "net_income_to_common": -283103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111596000, "total_current_assets": 1967922000, "total_assets": 3861516000, "short_term_debt": 12132000, "long_term_debt": 1253089000, "total_debt": 1265221000, "total_liabilities": 3060094000, "total_equity": 801422000, "shares_outstanding": 464773000, "goodwill_and_intangibles": 1605331000 }, "cash_flow": { "operating_cash_flow": 145395000, "capital_expenditure": 39967000, "free_cash_flow": 185362000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57173, "ticker_id": 5683, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-281134000", "ebitda": "-230889000", "netIncome": "-283103000", "grossProfit": "246503000", "depreciation": "None", "totalRevenue": "789957000", "costOfRevenue": "543454000", "interestIncome": "14420000", "incomeBeforeTax": "-281812000", "interestExpense": "670000", "operatingIncome": "-286586000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1291000", "reportedCurrency": "USD", "netInterestIncome": "13750000", "nonInterestIncome": "None", "operatingExpenses": "533089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89005000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50245000", "sellingGeneralAndAdministrative": "130761000", "netIncomeFromContinuingOperations": "-283103000" }, "balance": { "goodwill": "886373000", "inventory": "475984000", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "3861516000", "longTermDebt": "1253089000", "shortTermDebt": "12132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "718958000", "reportedCurrency": "USD", "retainedEarnings": "-5889322000", "totalLiabilities": "3060094000", "otherCurrentAssets": "619063000", "totalCurrentAssets": "1967922000", "currentLongTermDebt": "None", "longTermInvestments": "9630000", "shortTermInvestments": "None", "currentNetReceivables": "237263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1893594000", "currentAccountsPayable": "354842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "142107000", "shortLongTermDebtTotal": "1342147000", "totalShareholderEquity": "801422000", "capitalLeaseObligations": "89058000", "otherCurrentLiabilities": "1448078000", "totalCurrentLiabilities": "1528463000", "otherNonCurrentLiabilities": "79668000", "totalNonCurrentLiabilities": "1531631000", "cashAndShortTermInvestments": "1111596000", "commonStockSharesOutstanding": "464773000", "intangibleAssetsExcludingGoodwill": "718958000", "cashAndCashEquivalentsAtCarryingValue": "1111596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "124070000", "operatingCashflow": "145395000", "capitalExpenditures": "39967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12661000", "cashflowFromInvestment": "-39966000", "stockBasedCompensation": "78353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 789957000, "cost_of_revenue": 543454000, "gross_profit": 246503000, "research_and_development": 89005000, "selling_general_admin": 130761000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -281134000, "depreciation_amortisation": 50245000, "ebitda": -230889000, "interest_expense": 670000, "interest_income": null, "other_non_operating": null, "pretax_income": -281812000, "tax_provision": 1291000, "effective_tax_rate": null, "net_income": -283103000, "net_income_continuing_ops": -283103000, "net_income_to_common": -283103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1111596000, "short_term_investments": null, "net_receivables": 237263000, "inventory": 475984000, "other_current_assets": null, "total_current_assets": 1967922000, "net_ppe": null, "goodwill": 886373000, "intangible_assets": 718958000, "goodwill_and_intangibles": 1605331000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1893594000, "total_assets": 3861516000, "short_term_debt": 12132000, "accounts_payable": 354842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1528463000, "long_term_debt": 1253089000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1531631000, "total_liabilities": 3060094000, "total_debt": 1265221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5889322000, "total_equity": 801422000, "shares_outstanding": 464773000, "operating_cash_flow": 145395000, "stock_based_compensation": 78353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39967000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12661000, "free_cash_flow": 185362000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-281134000", "ebitda": "-230889000", "netIncome": "-283103000", "grossProfit": "246503000", "depreciation": "None", "totalRevenue": "789957000", "costOfRevenue": "543454000", "interestIncome": "14420000", "incomeBeforeTax": "-281812000", "interestExpense": "670000", "operatingIncome": "-286586000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1291000", "reportedCurrency": "USD", "netInterestIncome": "13750000", "nonInterestIncome": "None", "operatingExpenses": "533089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89005000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50245000", "sellingGeneralAndAdministrative": "130761000", "netIncomeFromContinuingOperations": "-283103000" }, "balance": { "goodwill": "886373000", "inventory": "475984000", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "3861516000", "longTermDebt": "1253089000", "shortTermDebt": "12132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "718958000", "reportedCurrency": "USD", "retainedEarnings": "-5889322000", "totalLiabilities": "3060094000", "otherCurrentAssets": "619063000", "totalCurrentAssets": "1967922000", "currentLongTermDebt": "None", "longTermInvestments": "9630000", "shortTermInvestments": "None", "currentNetReceivables": "237263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1893594000", "currentAccountsPayable": "354842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "142107000", "shortLongTermDebtTotal": "1342147000", "totalShareholderEquity": "801422000", "capitalLeaseObligations": "89058000", "otherCurrentLiabilities": "1448078000", "totalCurrentLiabilities": "1528463000", "otherNonCurrentLiabilities": "79668000", "totalNonCurrentLiabilities": "1531631000", "cashAndShortTermInvestments": "1111596000", "commonStockSharesOutstanding": "464773000", "intangibleAssetsExcludingGoodwill": "718958000", "cashAndCashEquivalentsAtCarryingValue": "1111596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "124070000", "operatingCashflow": "145395000", "capitalExpenditures": "39967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12661000", "cashflowFromInvestment": "-39966000", "stockBasedCompensation": "78353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "income_statement": { "revenue": 874927000, "cost_of_revenue": 510323000, "gross_profit": 364604000, "ebit": -75630000, "ebitda": -27366000, "pretax_income": -76619000, "tax_provision": 651000, "net_income": -77270000, "net_income_to_common": -77270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1113715000, "total_current_assets": 1719021000, "total_assets": 3606264000, "short_term_debt": 3305000, "long_term_debt": 1252420000, "total_debt": 1255725000, "total_liabilities": 2587773000, "total_equity": 1018491000, "shares_outstanding": 462432000, "goodwill_and_intangibles": 1621006000 }, "cash_flow": { "operating_cash_flow": -17721000, "capital_expenditure": 23020000, "free_cash_flow": 5299000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 57174, "ticker_id": 5683, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:55.243552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75630000", "ebitda": "-27366000", "netIncome": "-77270000", "grossProfit": "364604000", "depreciation": "None", "totalRevenue": "874927000", "costOfRevenue": "510323000", "interestIncome": "13411000", "incomeBeforeTax": "-76619000", "interestExpense": "666000", "operatingIncome": "-69045000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "651000", "reportedCurrency": "USD", "netInterestIncome": "12745000", "nonInterestIncome": "None", "operatingExpenses": "433649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89906000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48264000", "sellingGeneralAndAdministrative": "136256000", "netIncomeFromContinuingOperations": "-77270000" }, "balance": { "goodwill": "886373000", "inventory": "381097000", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "3606264000", "longTermDebt": "1252420000", "shortTermDebt": "3305000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "734633000", "reportedCurrency": "USD", "retainedEarnings": "-5606219000", "totalLiabilities": "2587773000", "otherCurrentAssets": "463752000", "totalCurrentAssets": "1719021000", "currentLongTermDebt": "None", "longTermInvestments": "9638000", "shortTermInvestments": "None", "currentNetReceivables": "141554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1887243000", "currentAccountsPayable": "330787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118283000", "shortLongTermDebtTotal": "1320143000", "totalShareholderEquity": "1018491000", "capitalLeaseObligations": "67723000", "otherCurrentLiabilities": "1004648000", "totalCurrentLiabilities": "1077236000", "otherNonCurrentLiabilities": "78130000", "totalNonCurrentLiabilities": "1510537000", "cashAndShortTermInvestments": "1113715000", "commonStockSharesOutstanding": "462432000", "intangibleAssetsExcludingGoodwill": "734633000", "cashAndCashEquivalentsAtCarryingValue": "1113715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77270000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-32366000", "operatingCashflow": "-17721000", "capitalExpenditures": "23020000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12682000", "cashflowFromInvestment": "612000", "stockBasedCompensation": "89193000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 874927000, "cost_of_revenue": 510323000, "gross_profit": 364604000, "research_and_development": 89906000, "selling_general_admin": 136256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75630000, "depreciation_amortisation": 48264000, "ebitda": -27366000, "interest_expense": 666000, "interest_income": null, "other_non_operating": null, "pretax_income": -76619000, "tax_provision": 651000, "effective_tax_rate": null, "net_income": -77270000, "net_income_continuing_ops": -77270000, "net_income_to_common": -77270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1113715000, "short_term_investments": null, "net_receivables": 141554000, "inventory": 381097000, "other_current_assets": null, "total_current_assets": 1719021000, "net_ppe": null, "goodwill": 886373000, "intangible_assets": 734633000, "goodwill_and_intangibles": 1621006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1887243000, "total_assets": 3606264000, "short_term_debt": 3305000, "accounts_payable": 330787000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1077236000, "long_term_debt": 1252420000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1510537000, "total_liabilities": 2587773000, "total_debt": 1255725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5606219000, "total_equity": 1018491000, "shares_outstanding": 462432000, "operating_cash_flow": -17721000, "stock_based_compensation": 89193000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23020000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 612000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12682000, "free_cash_flow": 5299000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75630000", "ebitda": "-27366000", "netIncome": "-77270000", "grossProfit": "364604000", "depreciation": "None", "totalRevenue": "874927000", "costOfRevenue": "510323000", "interestIncome": "13411000", "incomeBeforeTax": "-76619000", "interestExpense": "666000", "operatingIncome": "-69045000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "651000", "reportedCurrency": "USD", "netInterestIncome": "12745000", "nonInterestIncome": "None", "operatingExpenses": "433649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89906000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48264000", "sellingGeneralAndAdministrative": "136256000", "netIncomeFromContinuingOperations": "-77270000" }, "balance": { "goodwill": "886373000", "inventory": "381097000", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "3606264000", "longTermDebt": "1252420000", "shortTermDebt": "3305000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "734633000", "reportedCurrency": "USD", "retainedEarnings": "-5606219000", "totalLiabilities": "2587773000", "otherCurrentAssets": "463752000", "totalCurrentAssets": "1719021000", "currentLongTermDebt": "None", "longTermInvestments": "9638000", "shortTermInvestments": "None", "currentNetReceivables": "141554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1887243000", "currentAccountsPayable": "330787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118283000", "shortLongTermDebtTotal": "1320143000", "totalShareholderEquity": "1018491000", "capitalLeaseObligations": "67723000", "otherCurrentLiabilities": "1004648000", "totalCurrentLiabilities": "1077236000", "otherNonCurrentLiabilities": "78130000", "totalNonCurrentLiabilities": "1510537000", "cashAndShortTermInvestments": "1113715000", "commonStockSharesOutstanding": "462432000", "intangibleAssetsExcludingGoodwill": "734633000", "cashAndCashEquivalentsAtCarryingValue": "1113715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77270000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-32366000", "operatingCashflow": "-17721000", "capitalExpenditures": "23020000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12682000", "cashflowFromInvestment": "612000", "stockBasedCompensation": "89193000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }