{ "ticker": { "uuid": "8e7cf497-e8fb-443e-b08c-7ffcb3c2daf2", "symbol": "EBS", "name": "Emergent Biosolutions Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/8e7cf497-e8fb-443e-b08c-7ffcb3c2daf2/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e7cf497-e8fb-443e-b08c-7ffcb3c2daf2/" }, "ticker_metadata": { "id": 1164, "uuid": "8e7cf497-e8fb-443e-b08c-7ffcb3c2daf2", "symbol": "EBS", "name": "Emergent Biosolutions Inc", "asset_type": "equity", "market_cap": 470558000, "stock_exchange_id": 3, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Emergent BioSolutions Inc., a life sciences company, focuses on providing preparedness and response products and solutions for civilian and military populations that address accidental, deliberate, and naturally occurring public health threats (PHT). The company is headquartered in Gaithersburg, Maryland.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8e7cf497-e8fb-443e-b08c-7ffcb3c2daf2", "symbol": "EBS", "name": "Emergent Biosolutions Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/8e7cf497-e8fb-443e-b08c-7ffcb3c2daf2/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e7cf497-e8fb-443e-b08c-7ffcb3c2daf2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.94, "value": 0.86, "quality": 0.76, "momentum": 0.75, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 8.07, "market_cap": 455955000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1917, "shareholder_yield": 0, "roe": -0.0164, "piotroski_f_score": 7, "momentum_12_1": 0.4329, "volatility_252d": 0.8545 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:53.657155+00:00", "batch_id": "" }, "size": { "price_close": 8.07, "market_cap": 455955000, "market_cap_usd": 455955000, "enterprise_value": 869255000, "shares_outstanding": 56500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8716, "ptbv_ratio": 8.6519, "ps_ratio": 0.6737, "pcf_ratio": 3.0808, "pfcf_ratio": 2.8391, "ev_ebitda": 5.2176, "ev_ebit": 12.2086, "ev_sales": 1.2844, "ev_fcf": 5.4125, "earnings_yield": null, "fcf_yield": 0.1848, "price_to_sales": 0.6737, "price_to_book": 0.8716, "price_to_cashflow": 3.0808, "ebitda_to_ev": 0.1917, "sales_yield": 0.7786 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4444, "operating_margin": 0.1052, "net_margin": -0.0127, "ebitda_margin": 0.2462, "fcf_margin": 0.2373, "roe": -0.0164, "roa": -0.0065, "roic": 0.057, "roc_greenblatt": null, "asset_turnover": 0.5126, "cash_conversion": -18.6744, "accruals_ratio": -0.1186, "sbc_to_revenue": 0.0245, "piotroski_f_score": 7, "altman_z_score": 1.3157, "earnings_stability_5y": 6.8969, "revenue_stability_5y": 0.2929, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2278, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5242, "net_debt_to_ebitda": 2.4808, "debt_to_assets": 0.4344, "interest_coverage": 1.2806, "current_ratio": 4.2878, "quick_ratio": 2.0847, "net_debt": 413300000, "local_beta": 0.0013, "volatility_252d": 0.8545, "volatility_60d": 1.533, "max_drawdown_12m": -0.3881, "risk_adjusted_momentum": 0.5066 }, "growth": { "revenue_growth_1y": -0.2989, "revenue_growth_3y_cagr": -0.1272, "revenue_growth_5y_cagr": -0.1398, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.2968, "fcf_growth_1y": 0.2766, "book_value_growth_1y": 0.0118, "revenue_growth": -0.2989, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1505, "price_return_3m": -0.0265, "price_return_6m": -0.3218, "price_return_9m": 0.0646, "price_return_12m": 0.2172, "price_return_12m_ex1m": 0.4329, "momentum_6m": -0.3218, "momentum_12m": 0.2172, "momentum_12_1": 0.4329, "distance_from_52w_high": -0.3773, "distance_from_52w_low": 0.4334, "relative_strength": 0.1172 }, "raw_ttm": { "revenue_ttm": 676800000, "gross_profit_ttm": 300800000, "ebit_ttm": 71200000, "ebitda_ttm": 166600000, "net_income_ttm": -8600000, "eps_diluted_ttm": -0.1522, "operating_cash_flow_ttm": 148000000, "capital_expenditure_ttm": 12600000, "fcf_ttm": 160600000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55600000, "cash_and_equivalents": 160300000, "total_current_assets": 637600000, "total_current_liabilities": 148700000, "net_ppe": null, "total_assets": 1320400000, "total_debt": 573600000, "total_equity": 523100000, "net_working_capital": 328600000, "book_value_per_share": 9.2584, "retained_earnings": -153000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 52700000, "tangible_book_per_share": 0.9327 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 16, "rank_ptbv": 79, "rank_ps": 19, "rank_pcf": 10, "rank_ev_ebitda": 13, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 18, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 73, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 51, "rank_fcf_margin": 40, "rank_piotroski": 21, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 41 }, "composites": { "value_composite": 14, "quality_composite": 24, "momentum_composite": 25, "growth_composite": 98, "yield_composite": 95, "svqf_composite": 28, "vc1_composite": 6, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 6, "quality_value_composite": 0.8085, "os_score": 0.94, "value_percentile": 0.86, "quality_percentile": 0.76, "momentum_percentile": 0.75, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 17, "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": 4019, "ticker_id": 1164, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:53.657155+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.07, "market_cap": 455955000, "market_cap_usd": 455955000, "enterprise_value": 869255000, "shares_outstanding": 56500000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.87164022, "ptbv_ratio": 8.65189753, "ps_ratio": 0.67369238, "pcf_ratio": 3.08077703, "pfcf_ratio": 2.83907223, "ev_ebitda": 5.21761705, "ev_ebit": 12.20863764, "ev_sales": 1.28436022, "ev_fcf": 5.4125467, "earnings_yield": null, "fcf_yield": 0.18475591, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44444444, "operating_margin": 0.10520095, "net_margin": -0.01270686, "ebitda_margin": 0.24615839, "fcf_margin": 0.23729314, "roe": -0.01644045, "roa": -0.00651318, "roic": 0.05702691, "roc_greenblatt": null, "asset_turnover": 0.51257195, "cash_conversion": -18.6744186, "accruals_ratio": -0.11860042, "sbc_to_revenue": 0.02452719, "debt_to_equity": 1.52418276, "net_debt_to_ebitda": 2.48079232, "debt_to_assets": 0.43441381, "interest_coverage": 1.28057554, "current_ratio": 4.28782784, "quick_ratio": 2.08473436, "net_debt": 413300000, "revenue_growth_1y": -0.29894344, "revenue_growth_3y_cagr": -0.12724112, "revenue_growth_5y_cagr": -0.13979253, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.29675014, "fcf_growth_1y": 0.27662957, "book_value_growth_1y": 0.01180065, "piotroski_f_score": 7, "altman_z_score": 1.31573865, "earnings_stability_5y": 6.896912, "revenue_stability_5y": 0.292916, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15052632, "price_return_3m": -0.026538, "price_return_6m": -0.32184874, "price_return_9m": 0.0646438, "price_return_12m": 0.21719457, "price_return_12m_ex1m": 0.43288084, "distance_from_52w_high": -0.37731481, "distance_from_52w_low": 0.43339254, "relative_strength": 0.11723099, "local_beta": 0.0013, "volatility_252d": 0.854463, "volatility_60d": 1.532962, "max_drawdown_12m": -0.38811728, "revenue_ttm": 676800000, "gross_profit_ttm": 300800000, "ebit_ttm": 71200000, "ebitda_ttm": 166600000, "net_income_ttm": -8600000, "eps_diluted_ttm": -0.15221239, "operating_cash_flow_ttm": 148000000, "capital_expenditure_ttm": 12600000, "fcf_ttm": 160600000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55600000, "cash_and_equivalents": 160300000, "total_current_assets": 637600000, "total_current_liabilities": 148700000, "net_ppe": null, "total_assets": 1320400000, "total_debt": 573600000, "total_equity": 523100000, "net_working_capital": 328600000, "book_value_per_share": 9.25840708, "retained_earnings": -153000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 52700000, "tangible_book_per_share": 0.93274336, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 16, "rank_ptbv": 79, "rank_ps": 19, "rank_pcf": 10, "rank_ev_ebitda": 13, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 18, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 73, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 51, "rank_fcf_margin": 40, "rank_piotroski": 21, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 41, "value_composite": 14, "quality_composite": 24, "momentum_composite": 25, "growth_composite": 98, "yield_composite": 95, "svqf_composite": 28, "vc1_composite": 6, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 17, "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": 8.07, "os": 0.94, "value": 0.86, "quality": 0.76, "momentum": 0.75, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0164, "momentum_12_1": 0.4329, "complete_fields": { "id": 4019, "ticker_id": 1164, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:53.657155+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.07, "market_cap": 455955000, "market_cap_usd": 455955000, "enterprise_value": 869255000, "shares_outstanding": 56500000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.87164022, "ptbv_ratio": 8.65189753, "ps_ratio": 0.67369238, "pcf_ratio": 3.08077703, "pfcf_ratio": 2.83907223, "ev_ebitda": 5.21761705, "ev_ebit": 12.20863764, "ev_sales": 1.28436022, "ev_fcf": 5.4125467, "earnings_yield": null, "fcf_yield": 0.18475591, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44444444, "operating_margin": 0.10520095, "net_margin": -0.01270686, "ebitda_margin": 0.24615839, "fcf_margin": 0.23729314, "roe": -0.01644045, "roa": -0.00651318, "roic": 0.05702691, "roc_greenblatt": null, "asset_turnover": 0.51257195, "cash_conversion": -18.6744186, "accruals_ratio": -0.11860042, "sbc_to_revenue": 0.02452719, "debt_to_equity": 1.52418276, "net_debt_to_ebitda": 2.48079232, "debt_to_assets": 0.43441381, "interest_coverage": 1.28057554, "current_ratio": 4.28782784, "quick_ratio": 2.08473436, "net_debt": 413300000, "revenue_growth_1y": -0.29894344, "revenue_growth_3y_cagr": -0.12724112, "revenue_growth_5y_cagr": -0.13979253, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.29675014, "fcf_growth_1y": 0.27662957, "book_value_growth_1y": 0.01180065, "piotroski_f_score": 7, "altman_z_score": 1.31573865, "earnings_stability_5y": 6.896912, "revenue_stability_5y": 0.292916, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15052632, "price_return_3m": -0.026538, "price_return_6m": -0.32184874, "price_return_9m": 0.0646438, "price_return_12m": 0.21719457, "price_return_12m_ex1m": 0.43288084, "distance_from_52w_high": -0.37731481, "distance_from_52w_low": 0.43339254, "relative_strength": 0.11723099, "local_beta": 0.0013, "volatility_252d": 0.854463, "volatility_60d": 1.532962, "max_drawdown_12m": -0.38811728, "revenue_ttm": 676800000, "gross_profit_ttm": 300800000, "ebit_ttm": 71200000, "ebitda_ttm": 166600000, "net_income_ttm": -8600000, "eps_diluted_ttm": -0.15221239, "operating_cash_flow_ttm": 148000000, "capital_expenditure_ttm": 12600000, "fcf_ttm": 160600000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55600000, "cash_and_equivalents": 160300000, "total_current_assets": 637600000, "total_current_liabilities": 148700000, "net_ppe": null, "total_assets": 1320400000, "total_debt": 573600000, "total_equity": 523100000, "net_working_capital": 328600000, "book_value_per_share": 9.25840708, "retained_earnings": -153000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 52700000, "tangible_book_per_share": 0.93274336, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 16, "rank_ptbv": 79, "rank_ps": 19, "rank_pcf": 10, "rank_ev_ebitda": 13, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 18, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 73, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 51, "rank_fcf_margin": 40, "rank_piotroski": 21, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 41, "value_composite": 14, "quality_composite": 24, "momentum_composite": 25, "growth_composite": 98, "yield_composite": 95, "svqf_composite": 28, "vc1_composite": 6, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 17, "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": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 742900000, "cost_of_revenue": 392300000, "gross_profit": 350600000, "ebit": 110200000, "ebitda": 208500000, "pretax_income": 82800000, "tax_provision": 30200000, "net_income": 52600000, "net_income_to_common": 52600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205400000, "total_current_assets": 662500000, "total_assets": 1318600000, "short_term_debt": 0, "long_term_debt": 572100000, "total_debt": 572100000, "total_liabilities": 796000000, "total_equity": 522600000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 436500000 }, "cash_flow": { "operating_cash_flow": 170600000, "capital_expenditure": 13800000, "free_cash_flow": 184400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253364, "ticker_id": 1164, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110200000", "ebitda": "208500000", "netIncome": "52600000", "grossProfit": "350600000", "depreciation": "None", "totalRevenue": "742900000", "costOfRevenue": "392300000", "interestIncome": "59300000", "incomeBeforeTax": "82800000", "interestExpense": "59300000", "operatingIncome": "110200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "30200000", "reportedCurrency": "USD", "netInterestIncome": "-59300000", "nonInterestIncome": "None", "operatingExpenses": "240400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98300000", "sellingGeneralAndAdministrative": "186100000", "netIncomeFromContinuingOperations": "52600000" }, "balance": { "goodwill": "None", "inventory": "343400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1318600000", "longTermDebt": "572100000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "436500000", "reportedCurrency": "USD", "retainedEarnings": "-159800000", "totalLiabilities": "796000000", "otherCurrentAssets": "29500000", "totalCurrentAssets": "662500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "656100000", "currentAccountsPayable": "55600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216000000", "shortLongTermDebtTotal": "572100000", "totalShareholderEquity": "522600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "76599999", "totalCurrentLiabilities": "132199999", "otherNonCurrentLiabilities": "53900000", "totalNonCurrentLiabilities": "663800000", "cashAndShortTermInvestments": "205400000", "commonStockSharesOutstanding": "56700000", "intangibleAssetsExcludingGoodwill": "436500000", "cashAndCashEquivalentsAtCarryingValue": "205400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30300000", "operatingCashflow": "170600000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136600000", "cashflowFromInvestment": "69400000", "stockBasedCompensation": "16200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 742900000, "cost_of_revenue": 392300000, "gross_profit": 350600000, "research_and_development": 53800000, "selling_general_admin": 186100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110200000, "depreciation_amortisation": 98300000, "ebitda": 208500000, "interest_expense": 59300000, "interest_income": null, "other_non_operating": null, "pretax_income": 82800000, "tax_provision": 30200000, "effective_tax_rate": null, "net_income": 52600000, "net_income_continuing_ops": 52600000, "net_income_to_common": 52600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205400000, "short_term_investments": null, "net_receivables": 84200000, "inventory": 343400000, "other_current_assets": null, "total_current_assets": 662500000, "net_ppe": null, "goodwill": null, "intangible_assets": 436500000, "goodwill_and_intangibles": 436500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 656100000, "total_assets": 1318600000, "short_term_debt": 0, "accounts_payable": 55600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132199999, "long_term_debt": 572100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 663800000, "total_liabilities": 796000000, "total_debt": 572100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159800000, "total_equity": 522600000, "shares_outstanding": 56700000, "operating_cash_flow": 170600000, "stock_based_compensation": 16200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 69400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136600000, "free_cash_flow": 184400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110200000", "ebitda": "208500000", "netIncome": "52600000", "grossProfit": "350600000", "depreciation": "None", "totalRevenue": "742900000", "costOfRevenue": "392300000", "interestIncome": "59300000", "incomeBeforeTax": "82800000", "interestExpense": "59300000", "operatingIncome": "110200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "30200000", "reportedCurrency": "USD", "netInterestIncome": "-59300000", "nonInterestIncome": "None", "operatingExpenses": "240400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98300000", "sellingGeneralAndAdministrative": "186100000", "netIncomeFromContinuingOperations": "52600000" }, "balance": { "goodwill": "None", "inventory": "343400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1318600000", "longTermDebt": "572100000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "436500000", "reportedCurrency": "USD", "retainedEarnings": "-159800000", "totalLiabilities": "796000000", "otherCurrentAssets": "29500000", "totalCurrentAssets": "662500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "656100000", "currentAccountsPayable": "55600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216000000", "shortLongTermDebtTotal": "572100000", "totalShareholderEquity": "522600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "76599999", "totalCurrentLiabilities": "132199999", "otherNonCurrentLiabilities": "53900000", "totalNonCurrentLiabilities": "663800000", "cashAndShortTermInvestments": "205400000", "commonStockSharesOutstanding": "56700000", "intangibleAssetsExcludingGoodwill": "436500000", "cashAndCashEquivalentsAtCarryingValue": "205400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30300000", "operatingCashflow": "170600000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136600000", "cashflowFromInvestment": "69400000", "stockBasedCompensation": "16200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 1043599999, "cost_of_revenue": 668200000, "gross_profit": 375400000, "ebit": -52200000, "ebitda": 53400000, "pretax_income": -142900000, "tax_provision": 47700000, "net_income": -190600000, "net_income_to_common": -190600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99500000, "total_current_assets": 598700000, "total_assets": 1389700000, "short_term_debt": 2700000, "long_term_debt": 663700000, "total_debt": 666400000, "total_liabilities": 906900000, "total_equity": 482800000, "shares_outstanding": 53000000, "goodwill_and_intangibles": 501500000 }, "cash_flow": { "operating_cash_flow": 58700000, "capital_expenditure": 22900000, "free_cash_flow": 81600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253369, "ticker_id": 1164, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52200000", "ebitda": "53400000", "netIncome": "-190600000", "grossProfit": "375400000", "depreciation": "None", "totalRevenue": "1043599999", "costOfRevenue": "668200000", "interestIncome": "71000000", "incomeBeforeTax": "-142900000", "interestExpense": "71000000", "operatingIncome": "-108700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47700000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "484099999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105600000", "sellingGeneralAndAdministrative": "308000000", "netIncomeFromContinuingOperations": "-190600000" }, "balance": { "goodwill": "None", "inventory": "311700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1389700000", "longTermDebt": "663700000", "shortTermDebt": "2700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "501500000", "reportedCurrency": "USD", "retainedEarnings": "-212400000", "totalLiabilities": "906900000", "otherCurrentAssets": "33000000", "totalCurrentAssets": "598700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "791000000", "currentAccountsPayable": "60900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282300000", "shortLongTermDebtTotal": "676100000", "totalShareholderEquity": "482800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98800000", "totalCurrentLiabilities": "162400000", "otherNonCurrentLiabilities": "39100000", "totalNonCurrentLiabilities": "744500000", "cashAndShortTermInvestments": "99500000", "commonStockSharesOutstanding": "53000000", "intangibleAssetsExcludingGoodwill": "501500000", "cashAndCashEquivalentsAtCarryingValue": "99500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-190600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-24500000", "operatingCashflow": "58700000", "capitalExpenditures": "22900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190000000", "cashflowFromInvestment": "125200000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1043599999, "cost_of_revenue": 668200000, "gross_profit": 375400000, "research_and_development": 70700000, "selling_general_admin": 308000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52200000, "depreciation_amortisation": 105600000, "ebitda": 53400000, "interest_expense": 71000000, "interest_income": null, "other_non_operating": null, "pretax_income": -142900000, "tax_provision": 47700000, "effective_tax_rate": null, "net_income": -190600000, "net_income_continuing_ops": -190600000, "net_income_to_common": -190600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99500000, "short_term_investments": null, "net_receivables": 154500000, "inventory": 311700000, "other_current_assets": null, "total_current_assets": 598700000, "net_ppe": null, "goodwill": null, "intangible_assets": 501500000, "goodwill_and_intangibles": 501500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 791000000, "total_assets": 1389700000, "short_term_debt": 2700000, "accounts_payable": 60900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162400000, "long_term_debt": 663700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 744500000, "total_liabilities": 906900000, "total_debt": 666400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -212400000, "total_equity": 482800000, "shares_outstanding": 53000000, "operating_cash_flow": 58700000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 125200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190000000, "free_cash_flow": 81600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52200000", "ebitda": "53400000", "netIncome": "-190600000", "grossProfit": "375400000", "depreciation": "None", "totalRevenue": "1043599999", "costOfRevenue": "668200000", "interestIncome": "71000000", "incomeBeforeTax": "-142900000", "interestExpense": "71000000", "operatingIncome": "-108700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47700000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "484099999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105600000", "sellingGeneralAndAdministrative": "308000000", "netIncomeFromContinuingOperations": "-190600000" }, "balance": { "goodwill": "None", "inventory": "311700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1389700000", "longTermDebt": "663700000", "shortTermDebt": "2700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "501500000", "reportedCurrency": "USD", "retainedEarnings": "-212400000", "totalLiabilities": "906900000", "otherCurrentAssets": "33000000", "totalCurrentAssets": "598700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "791000000", "currentAccountsPayable": "60900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282300000", "shortLongTermDebtTotal": "676100000", "totalShareholderEquity": "482800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98800000", "totalCurrentLiabilities": "162400000", "otherNonCurrentLiabilities": "39100000", "totalNonCurrentLiabilities": "744500000", "cashAndShortTermInvestments": "99500000", "commonStockSharesOutstanding": "53000000", "intangibleAssetsExcludingGoodwill": "501500000", "cashAndCashEquivalentsAtCarryingValue": "99500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-190600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-24500000", "operatingCashflow": "58700000", "capitalExpenditures": "22900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190000000", "cashflowFromInvestment": "125200000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 1049300000, "cost_of_revenue": 689300000, "gross_profit": 360000000, "ebit": -168100000, "ebitda": -47000000, "pretax_income": -731200000, "tax_provision": 29300000, "net_income": -760500000, "net_income_to_common": -760500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111700000, "total_current_assets": 679500000, "total_assets": 1823200000, "short_term_debt": 413700000, "long_term_debt": 446500000, "total_debt": 860200000, "total_liabilities": 1173900000, "total_equity": 649300000, "shares_outstanding": 51200000, "goodwill_and_intangibles": 784800000 }, "cash_flow": { "operating_cash_flow": -206300000, "capital_expenditure": 51600000, "free_cash_flow": -154700000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253374, "ticker_id": 1164, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-168100000", "ebitda": "-47000000", "netIncome": "-760500000", "grossProfit": "360000000", "depreciation": "None", "totalRevenue": "1049300000", "costOfRevenue": "689300000", "interestIncome": "87900000", "incomeBeforeTax": "-731200000", "interestExpense": "87900000", "operatingIncome": "-726400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29300000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "1086400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "111400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "689300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121100000", "sellingGeneralAndAdministrative": "372900000", "netIncomeFromContinuingOperations": "-790200000" }, "balance": { "goodwill": "218200000", "inventory": "328900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1823200000", "longTermDebt": "446500000", "shortTermDebt": "413700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "566600000", "reportedCurrency": "USD", "retainedEarnings": "-21800000", "totalLiabilities": "1173900000", "otherCurrentAssets": "47900000", "totalCurrentAssets": "679500000", "currentLongTermDebt": "413700000", "longTermInvestments": "None", "shortTermInvestments": "8500000", "currentNetReceivables": "191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1143700000", "currentAccountsPayable": "112200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "399000000", "shortLongTermDebtTotal": "860200000", "totalShareholderEquity": "649300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "125400000", "totalCurrentLiabilities": "651300000", "otherNonCurrentLiabilities": "28900000", "totalNonCurrentLiabilities": "522600000", "cashAndShortTermInvestments": "111700000", "commonStockSharesOutstanding": "51200000", "intangibleAssetsExcludingGoodwill": "566600000", "cashAndCashEquivalentsAtCarryingValue": "111700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-760500000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "-206300000", "capitalExpenditures": "51600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-535700000", "cashflowFromInvestment": "212300000", "stockBasedCompensation": "23100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1049300000, "cost_of_revenue": 689300000, "gross_profit": 360000000, "research_and_development": 111400000, "selling_general_admin": 372900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -168100000, "depreciation_amortisation": 121100000, "ebitda": -47000000, "interest_expense": 87900000, "interest_income": null, "other_non_operating": null, "pretax_income": -731200000, "tax_provision": 29300000, "effective_tax_rate": null, "net_income": -760500000, "net_income_continuing_ops": -790200000, "net_income_to_common": -760500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111700000, "short_term_investments": 8500000, "net_receivables": 191000000, "inventory": 328900000, "other_current_assets": null, "total_current_assets": 679500000, "net_ppe": null, "goodwill": 218200000, "intangible_assets": 566600000, "goodwill_and_intangibles": 784800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1143700000, "total_assets": 1823200000, "short_term_debt": 413700000, "accounts_payable": 112200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 651300000, "long_term_debt": 446500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 522600000, "total_liabilities": 1173900000, "total_debt": 860200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21800000, "total_equity": 649300000, "shares_outstanding": 51200000, "operating_cash_flow": -206300000, "stock_based_compensation": 23100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 212300000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -535700000, "free_cash_flow": -154700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-168100000", "ebitda": "-47000000", "netIncome": "-760500000", "grossProfit": "360000000", "depreciation": "None", "totalRevenue": "1049300000", "costOfRevenue": "689300000", "interestIncome": "87900000", "incomeBeforeTax": "-731200000", "interestExpense": "87900000", "operatingIncome": "-726400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29300000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "1086400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "111400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "689300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121100000", "sellingGeneralAndAdministrative": "372900000", "netIncomeFromContinuingOperations": "-790200000" }, "balance": { "goodwill": "218200000", "inventory": "328900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1823200000", "longTermDebt": "446500000", "shortTermDebt": "413700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "566600000", "reportedCurrency": "USD", "retainedEarnings": "-21800000", "totalLiabilities": "1173900000", "otherCurrentAssets": "47900000", "totalCurrentAssets": "679500000", "currentLongTermDebt": "413700000", "longTermInvestments": "None", "shortTermInvestments": "8500000", "currentNetReceivables": "191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1143700000", "currentAccountsPayable": "112200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "399000000", "shortLongTermDebtTotal": "860200000", "totalShareholderEquity": "649300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "125400000", "totalCurrentLiabilities": "651300000", "otherNonCurrentLiabilities": "28900000", "totalNonCurrentLiabilities": "522600000", "cashAndShortTermInvestments": "111700000", "commonStockSharesOutstanding": "51200000", "intangibleAssetsExcludingGoodwill": "566600000", "cashAndCashEquivalentsAtCarryingValue": "111700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-760500000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "-206300000", "capitalExpenditures": "51600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-535700000", "cashflowFromInvestment": "212300000", "stockBasedCompensation": "23100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 1117500000, "cost_of_revenue": 644500000, "gross_profit": 473000000, "ebit": -109300000, "ebitda": 15700000, "pretax_income": -219000000, "tax_provision": -7400000, "net_income": -211600000, "net_income_to_common": -211600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 642600000, "total_current_assets": 1210400000, "total_assets": 3166300000, "short_term_debt": 963100000, "long_term_debt": 448500000, "total_debt": 1411600000, "total_liabilities": 1778600000, "total_equity": 1387700000, "shares_outstanding": 50100000, "goodwill_and_intangibles": 947000000 }, "cash_flow": { "operating_cash_flow": -34100000, "capital_expenditure": 115800000, "free_cash_flow": 81700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253379, "ticker_id": 1164, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-109300000", "ebitda": "15700000", "netIncome": "-211600000", "grossProfit": "473000000", "depreciation": "None", "totalRevenue": "1117500000", "costOfRevenue": "644500000", "interestIncome": "37300000", "incomeBeforeTax": "-219000000", "interestExpense": "37300000", "operatingIncome": "-170000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7400000", "reportedCurrency": "USD", "netInterestIncome": "-37300000", "nonInterestIncome": "None", "operatingExpenses": "643000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "188300000", "otherNonOperatingIncome": "-11700000", "costofGoodsAndServicesSold": "644500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125000000", "sellingGeneralAndAdministrative": "340300000", "netIncomeFromContinuingOperations": "-223800000" }, "balance": { "goodwill": "218200000", "inventory": "350700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3166300000", "longTermDebt": "448500000", "shortTermDebt": "963100000", "treasuryStock": "-227700000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "728800000", "reportedCurrency": "USD", "retainedEarnings": "738700000", "totalLiabilities": "1778600000", "otherCurrentAssets": "57900000", "totalCurrentAssets": "1210400000", "currentLongTermDebt": "957300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1955900000", "currentAccountsPayable": "103500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "817600000", "shortLongTermDebtTotal": "1426400000", "totalShareholderEquity": "1387700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135900000", "totalCurrentLiabilities": "1228900000", "otherNonCurrentLiabilities": "33400000", "totalNonCurrentLiabilities": "549699999", "cashAndShortTermInvestments": "642600000", "commonStockSharesOutstanding": "50100000", "intangibleAssetsExcludingGoodwill": "728800000", "cashAndCashEquivalentsAtCarryingValue": "642600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-211600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-57100000", "operatingCashflow": "-34100000", "capitalExpenditures": "115800000", "changeInReceivables": "114700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "481200000", "cashflowFromInvestment": "-381300000", "stockBasedCompensation": "45100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1117500000, "cost_of_revenue": 644500000, "gross_profit": 473000000, "research_and_development": 188300000, "selling_general_admin": 340300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -109300000, "depreciation_amortisation": 125000000, "ebitda": 15700000, "interest_expense": 37300000, "interest_income": null, "other_non_operating": null, "pretax_income": -219000000, "tax_provision": -7400000, "effective_tax_rate": null, "net_income": -211600000, "net_income_continuing_ops": -223800000, "net_income_to_common": -211600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 642600000, "short_term_investments": null, "net_receivables": 159200000, "inventory": 350700000, "other_current_assets": null, "total_current_assets": 1210400000, "net_ppe": null, "goodwill": 218200000, "intangible_assets": 728800000, "goodwill_and_intangibles": 947000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1955900000, "total_assets": 3166300000, "short_term_debt": 963100000, "accounts_payable": 103500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1228900000, "long_term_debt": 448500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 549699999, "total_liabilities": 1778600000, "total_debt": 1411600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 738700000, "total_equity": 1387700000, "shares_outstanding": 50100000, "operating_cash_flow": -34100000, "stock_based_compensation": 45100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -381300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 481200000, "free_cash_flow": 81700000, "net_change_in_cash": 65800000 }, "raw_data": { "income": { "ebit": "-109300000", "ebitda": "15700000", "netIncome": "-211600000", "grossProfit": "473000000", "depreciation": "None", "totalRevenue": "1117500000", "costOfRevenue": "644500000", "interestIncome": "37300000", "incomeBeforeTax": "-219000000", "interestExpense": "37300000", "operatingIncome": "-170000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7400000", "reportedCurrency": "USD", "netInterestIncome": "-37300000", "nonInterestIncome": "None", "operatingExpenses": "643000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "188300000", "otherNonOperatingIncome": "-11700000", "costofGoodsAndServicesSold": "644500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125000000", "sellingGeneralAndAdministrative": "340300000", "netIncomeFromContinuingOperations": "-223800000" }, "balance": { "goodwill": "218200000", "inventory": "350700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3166300000", "longTermDebt": "448500000", "shortTermDebt": "963100000", "treasuryStock": "-227700000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "728800000", "reportedCurrency": "USD", "retainedEarnings": "738700000", "totalLiabilities": "1778600000", "otherCurrentAssets": "57900000", "totalCurrentAssets": "1210400000", "currentLongTermDebt": "957300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1955900000", "currentAccountsPayable": "103500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "817600000", "shortLongTermDebtTotal": "1426400000", "totalShareholderEquity": "1387700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135900000", "totalCurrentLiabilities": "1228900000", "otherNonCurrentLiabilities": "33400000", "totalNonCurrentLiabilities": "549699999", "cashAndShortTermInvestments": "642600000", "commonStockSharesOutstanding": "50100000", "intangibleAssetsExcludingGoodwill": "728800000", "cashAndCashEquivalentsAtCarryingValue": "642600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-211600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-57100000", "operatingCashflow": "-34100000", "capitalExpenditures": "115800000", "changeInReceivables": "114700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "481200000", "cashflowFromInvestment": "-381300000", "stockBasedCompensation": "45100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 1773600000, "cost_of_revenue": 980400000, "gross_profit": 793200000, "ebit": 386000000, "ebitda": 504200000, "pretax_income": 303200000, "tax_provision": 83700000, "net_income": 219500000, "net_income_to_common": 219500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 576300000, "total_current_assets": 1269900000, "total_assets": 2957700000, "short_term_debt": 37400000, "long_term_debt": 809400000, "total_debt": 846800000, "total_liabilities": 1346200000, "total_equity": 1611500000, "shares_outstanding": 54100000, "goodwill_and_intangibles": 829500000 }, "cash_flow": { "operating_cash_flow": 321100000, "capital_expenditure": 225000000, "free_cash_flow": 546100000, "dividends_paid": 15900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253384, "ticker_id": 1164, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386000000", "ebitda": "504200000", "netIncome": "219500000", "grossProfit": "793200000", "depreciation": "None", "totalRevenue": "1773600000", "costOfRevenue": "980400000", "interestIncome": "34500000", "incomeBeforeTax": "303200000", "interestExpense": "34500000", "operatingIncome": "341400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "83700000", "reportedCurrency": "USD", "netInterestIncome": "-34500000", "nonInterestIncome": "None", "operatingExpenses": "451800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "235200000", "otherNonOperatingIncome": "-3700000", "costofGoodsAndServicesSold": "980400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118200000", "sellingGeneralAndAdministrative": "347500000", "netIncomeFromContinuingOperations": "230900000" }, "balance": { "goodwill": "224900000", "inventory": "344500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2957700000", "longTermDebt": "809400000", "shortTermDebt": "37400000", "treasuryStock": "-152200000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "604600000", "reportedCurrency": "USD", "retainedEarnings": "950300000", "totalLiabilities": "1346200000", "otherCurrentAssets": "70200000", "totalCurrentAssets": "1269900000", "currentLongTermDebt": "31600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1687799999", "currentAccountsPayable": "128900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "800100000", "shortLongTermDebtTotal": "871000000", "totalShareholderEquity": "1611500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196000000", "totalCurrentLiabilities": "374000000", "otherNonCurrentLiabilities": "61900000", "totalNonCurrentLiabilities": "972200000", "cashAndShortTermInvestments": "576300000", "commonStockSharesOutstanding": "54100000", "intangibleAssetsExcludingGoodwill": "604600000", "cashAndCashEquivalentsAtCarryingValue": "576300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230900000", "profitLoss": "None", "dividendPayout": "15900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000000", "operatingCashflow": "321100000", "capitalExpenditures": "225000000", "changeInReceivables": "-48200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141000000", "cashflowFromInvestment": "-225000000", "stockBasedCompensation": "42400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1773600000, "cost_of_revenue": 980400000, "gross_profit": 793200000, "research_and_development": 235200000, "selling_general_admin": 347500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386000000, "depreciation_amortisation": 118200000, "ebitda": 504200000, "interest_expense": 34500000, "interest_income": null, "other_non_operating": null, "pretax_income": 303200000, "tax_provision": 83700000, "effective_tax_rate": null, "net_income": 219500000, "net_income_continuing_ops": 230900000, "net_income_to_common": 219500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 576300000, "short_term_investments": null, "net_receivables": 278900000, "inventory": 344500000, "other_current_assets": null, "total_current_assets": 1269900000, "net_ppe": null, "goodwill": 224900000, "intangible_assets": 604600000, "goodwill_and_intangibles": 829500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1687799999, "total_assets": 2957700000, "short_term_debt": 37400000, "accounts_payable": 128900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374000000, "long_term_debt": 809400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 972200000, "total_liabilities": 1346200000, "total_debt": 846800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 950300000, "total_equity": 1611500000, "shares_outstanding": 54100000, "operating_cash_flow": 321100000, "stock_based_compensation": 42400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225000000, "dividends_paid": 15900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141000000, "free_cash_flow": 546100000, "net_change_in_cash": -44900000 }, "raw_data": { "income": { "ebit": "386000000", "ebitda": "504200000", "netIncome": "219500000", "grossProfit": "793200000", "depreciation": "None", "totalRevenue": "1773600000", "costOfRevenue": "980400000", "interestIncome": "34500000", "incomeBeforeTax": "303200000", "interestExpense": "34500000", "operatingIncome": "341400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "83700000", "reportedCurrency": "USD", "netInterestIncome": "-34500000", "nonInterestIncome": "None", "operatingExpenses": "451800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "235200000", "otherNonOperatingIncome": "-3700000", "costofGoodsAndServicesSold": "980400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118200000", "sellingGeneralAndAdministrative": "347500000", "netIncomeFromContinuingOperations": "230900000" }, "balance": { "goodwill": "224900000", "inventory": "344500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2957700000", "longTermDebt": "809400000", "shortTermDebt": "37400000", "treasuryStock": "-152200000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "604600000", "reportedCurrency": "USD", "retainedEarnings": "950300000", "totalLiabilities": "1346200000", "otherCurrentAssets": "70200000", "totalCurrentAssets": "1269900000", "currentLongTermDebt": "31600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1687799999", "currentAccountsPayable": "128900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "800100000", "shortLongTermDebtTotal": "871000000", "totalShareholderEquity": "1611500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196000000", "totalCurrentLiabilities": "374000000", "otherNonCurrentLiabilities": "61900000", "totalNonCurrentLiabilities": "972200000", "cashAndShortTermInvestments": "576300000", "commonStockSharesOutstanding": "54100000", "intangibleAssetsExcludingGoodwill": "604600000", "cashAndCashEquivalentsAtCarryingValue": "576300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230900000", "profitLoss": "None", "dividendPayout": "15900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000000", "operatingCashflow": "321100000", "capitalExpenditures": "225000000", "changeInReceivables": "-48200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141000000", "cashflowFromInvestment": "-225000000", "stockBasedCompensation": "42400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 1577300000, "cost_of_revenue": 714200000, "gross_profit": 863100000, "ebit": 499200000, "ebitda": 609200000, "pretax_income": 411900000, "tax_provision": 106100000, "net_income": 305800000, "net_income_to_common": 305800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 621300000, "total_current_assets": 1195900000, "total_assets": 2883200000, "short_term_debt": 44900000, "long_term_debt": 841000000, "total_debt": 885900000, "total_liabilities": 1436200000, "total_equity": 1447000000, "shares_outstanding": 53800000, "goodwill_and_intangibles": 929800000 }, "cash_flow": { "operating_cash_flow": 536900000, "capital_expenditure": 141900000, "free_cash_flow": 678800000, "dividends_paid": 17800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253389, "ticker_id": 1164, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "499200000", "ebitda": "609200000", "netIncome": "305800000", "grossProfit": "863100000", "depreciation": "None", "totalRevenue": "1577300000", "costOfRevenue": "714200000", "interestIncome": "31300000", "incomeBeforeTax": "411900000", "interestExpense": "31300000", "operatingIncome": "438500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "106100000", "reportedCurrency": "USD", "netInterestIncome": "-31300000", "nonInterestIncome": "None", "operatingExpenses": "424600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "237900000", "otherNonOperatingIncome": "4700000", "costofGoodsAndServicesSold": "714200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110000000", "sellingGeneralAndAdministrative": "303300000", "netIncomeFromContinuingOperations": "305100000" }, "balance": { "goodwill": "266700000", "inventory": "307000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2883200000", "longTermDebt": "841000000", "shortTermDebt": "44900000", "treasuryStock": "-39600000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "663100000", "reportedCurrency": "USD", "retainedEarnings": "726900000", "totalLiabilities": "1436200000", "otherCurrentAssets": "36700000", "totalCurrentAssets": "1195900000", "currentLongTermDebt": "33800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "230900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1687300000", "currentAccountsPayable": "136100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "644100000", "shortLongTermDebtTotal": "923000000", "totalShareholderEquity": "1447000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "203500000", "totalCurrentLiabilities": "384500000", "otherNonCurrentLiabilities": "157500000", "totalNonCurrentLiabilities": "1051700000", "cashAndShortTermInvestments": "621300000", "commonStockSharesOutstanding": "53800000", "intangibleAssetsExcludingGoodwill": "663100000", "cashAndCashEquivalentsAtCarryingValue": "621300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305800000", "profitLoss": "None", "dividendPayout": "17800000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-66900000", "operatingCashflow": "536900000", "capitalExpenditures": "141900000", "changeInReceivables": "49000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "69500000", "cashflowFromInvestment": "-151900000", "stockBasedCompensation": "51800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "454500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1577300000, "cost_of_revenue": 714200000, "gross_profit": 863100000, "research_and_development": 237900000, "selling_general_admin": 303300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 499200000, "depreciation_amortisation": 110000000, "ebitda": 609200000, "interest_expense": 31300000, "interest_income": null, "other_non_operating": null, "pretax_income": 411900000, "tax_provision": 106100000, "effective_tax_rate": null, "net_income": 305800000, "net_income_continuing_ops": 305100000, "net_income_to_common": 305800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 621300000, "short_term_investments": null, "net_receivables": 230900000, "inventory": 307000000, "other_current_assets": null, "total_current_assets": 1195900000, "net_ppe": null, "goodwill": 266700000, "intangible_assets": 663100000, "goodwill_and_intangibles": 929800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1687300000, "total_assets": 2883200000, "short_term_debt": 44900000, "accounts_payable": 136100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384500000, "long_term_debt": 841000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1051700000, "total_liabilities": 1436200000, "total_debt": 885900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 726900000, "total_equity": 1447000000, "shares_outstanding": 53800000, "operating_cash_flow": 536900000, "stock_based_compensation": 51800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151900000, "dividends_paid": 17800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69500000, "free_cash_flow": 678800000, "net_change_in_cash": 454500000 }, "raw_data": { "income": { "ebit": "499200000", "ebitda": "609200000", "netIncome": "305800000", "grossProfit": "863100000", "depreciation": "None", "totalRevenue": "1577300000", "costOfRevenue": "714200000", "interestIncome": "31300000", "incomeBeforeTax": "411900000", "interestExpense": "31300000", "operatingIncome": "438500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "106100000", "reportedCurrency": "USD", "netInterestIncome": "-31300000", "nonInterestIncome": "None", "operatingExpenses": "424600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "237900000", "otherNonOperatingIncome": "4700000", "costofGoodsAndServicesSold": "714200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110000000", "sellingGeneralAndAdministrative": "303300000", "netIncomeFromContinuingOperations": "305100000" }, "balance": { "goodwill": "266700000", "inventory": "307000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2883200000", "longTermDebt": "841000000", "shortTermDebt": "44900000", "treasuryStock": "-39600000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "663100000", "reportedCurrency": "USD", "retainedEarnings": "726900000", "totalLiabilities": "1436200000", "otherCurrentAssets": "36700000", "totalCurrentAssets": "1195900000", "currentLongTermDebt": "33800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "230900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1687300000", "currentAccountsPayable": "136100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "644100000", "shortLongTermDebtTotal": "923000000", "totalShareholderEquity": "1447000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "203500000", "totalCurrentLiabilities": "384500000", "otherNonCurrentLiabilities": "157500000", "totalNonCurrentLiabilities": "1051700000", "cashAndShortTermInvestments": "621300000", "commonStockSharesOutstanding": "53800000", "intangibleAssetsExcludingGoodwill": "663100000", "cashAndCashEquivalentsAtCarryingValue": "621300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305800000", "profitLoss": "None", "dividendPayout": "17800000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-66900000", "operatingCashflow": "536900000", "capitalExpenditures": "141900000", "changeInReceivables": "49000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "69500000", "cashflowFromInvestment": "-151900000", "stockBasedCompensation": "51800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "454500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114500000", "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": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 1106000000, "cost_of_revenue": 622900000, "gross_profit": 483100000, "ebit": 150900000, "ebitda": 258899999, "pretax_income": 77400000, "tax_provision": 22900000, "net_income": 54500000, "net_income_to_common": 54500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168000000, "total_current_assets": 686200000, "total_assets": 2327300000, "short_term_debt": 16399999, "long_term_debt": 798400000, "total_debt": 814799999, "total_liabilities": 1238800000, "total_equity": 1088500000, "shares_outstanding": 52400000, "goodwill_and_intangibles": 1008500000 }, "cash_flow": { "operating_cash_flow": 188000000, "capital_expenditure": 86900000, "free_cash_flow": 274900000, "dividends_paid": 799999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253394, "ticker_id": 1164, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150900000", "ebitda": "258899999", "netIncome": "54500000", "grossProfit": "483100000", "depreciation": "None", "totalRevenue": "1106000000", "costOfRevenue": "622900000", "interestIncome": "38400000", "incomeBeforeTax": "77400000", "interestExpense": "38400000", "operatingIncome": "114100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22900000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "369000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "226200000", "otherNonOperatingIncome": "1700000", "costofGoodsAndServicesSold": "622900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107999999", "sellingGeneralAndAdministrative": "273500000", "netIncomeFromContinuingOperations": "100300000" }, "balance": { "goodwill": "266600000", "inventory": "222500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2327300000", "longTermDebt": "798400000", "shortTermDebt": "16399999", "treasuryStock": "-39600000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "741900000", "reportedCurrency": "USD", "retainedEarnings": "421800000", "totalLiabilities": "1238800000", "otherCurrentAssets": "20400000", "totalCurrentAssets": "686200000", "currentLongTermDebt": "12900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "275300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641100000", "currentAccountsPayable": "94800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "542300000", "shortLongTermDebtTotal": "836900000", "totalShareholderEquity": "1088500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105100000", "totalCurrentLiabilities": "216300000", "otherNonCurrentLiabilities": "160200000", "totalNonCurrentLiabilities": "1022500000", "cashAndShortTermInvestments": "168000000", "commonStockSharesOutstanding": "52400000", "intangibleAssetsExcludingGoodwill": "741900000", "cashAndCashEquivalentsAtCarryingValue": "168000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54500000", "profitLoss": "None", "dividendPayout": "799999", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-16700000", "operatingCashflow": "188000000", "capitalExpenditures": "86900000", "changeInReceivables": "-8200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35900000", "cashflowFromInvestment": "-96900000", "stockBasedCompensation": "26700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "799999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1106000000, "cost_of_revenue": 622900000, "gross_profit": 483100000, "research_and_development": 226200000, "selling_general_admin": 273500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150900000, "depreciation_amortisation": 107999999, "ebitda": 258899999, "interest_expense": 38400000, "interest_income": null, "other_non_operating": null, "pretax_income": 77400000, "tax_provision": 22900000, "effective_tax_rate": null, "net_income": 54500000, "net_income_continuing_ops": 100300000, "net_income_to_common": 54500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168000000, "short_term_investments": null, "net_receivables": 275300000, "inventory": 222500000, "other_current_assets": null, "total_current_assets": 686200000, "net_ppe": null, "goodwill": 266600000, "intangible_assets": 741900000, "goodwill_and_intangibles": 1008500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1641100000, "total_assets": 2327300000, "short_term_debt": 16399999, "accounts_payable": 94800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216300000, "long_term_debt": 798400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1022500000, "total_liabilities": 1238800000, "total_debt": 814799999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 421800000, "total_equity": 1088500000, "shares_outstanding": 52400000, "operating_cash_flow": 188000000, "stock_based_compensation": 26700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96900000, "dividends_paid": 799999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35900000, "free_cash_flow": 274900000, "net_change_in_cash": 55200000 }, "raw_data": { "income": { "ebit": "150900000", "ebitda": "258899999", "netIncome": "54500000", "grossProfit": "483100000", "depreciation": "None", "totalRevenue": "1106000000", "costOfRevenue": "622900000", "interestIncome": "38400000", "incomeBeforeTax": "77400000", "interestExpense": "38400000", "operatingIncome": "114100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22900000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "369000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "226200000", "otherNonOperatingIncome": "1700000", "costofGoodsAndServicesSold": "622900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107999999", "sellingGeneralAndAdministrative": "273500000", "netIncomeFromContinuingOperations": "100300000" }, "balance": { "goodwill": "266600000", "inventory": "222500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2327300000", "longTermDebt": "798400000", "shortTermDebt": "16399999", "treasuryStock": "-39600000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "741900000", "reportedCurrency": "USD", "retainedEarnings": "421800000", "totalLiabilities": "1238800000", "otherCurrentAssets": "20400000", "totalCurrentAssets": "686200000", "currentLongTermDebt": "12900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "275300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641100000", "currentAccountsPayable": "94800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "542300000", "shortLongTermDebtTotal": "836900000", "totalShareholderEquity": "1088500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105100000", "totalCurrentLiabilities": "216300000", "otherNonCurrentLiabilities": "160200000", "totalNonCurrentLiabilities": "1022500000", "cashAndShortTermInvestments": "168000000", "commonStockSharesOutstanding": "52400000", "intangibleAssetsExcludingGoodwill": "741900000", "cashAndCashEquivalentsAtCarryingValue": "168000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54500000", "profitLoss": "None", "dividendPayout": "799999", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-16700000", "operatingCashflow": "188000000", "capitalExpenditures": "86900000", "changeInReceivables": "-8200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35900000", "cashflowFromInvestment": "-96900000", "stockBasedCompensation": "26700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "799999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110700000", "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": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 782400000, "cost_of_revenue": 462000000, "gross_profit": 320400000, "ebit": 92900000, "ebitda": 155100000, "pretax_income": 81500000, "tax_provision": 18800000, "net_income": 62700000, "net_income_to_common": 62700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112200000, "total_current_assets": 620800000, "total_assets": 2229400000, "short_term_debt": 10100000, "long_term_debt": 784500000, "total_debt": 794600000, "total_liabilities": 1218500000, "total_equity": 1010900000, "shares_outstanding": 51400000, "goodwill_and_intangibles": 1071300000 }, "cash_flow": { "operating_cash_flow": 41800000, "capital_expenditure": 72100000, "free_cash_flow": 113900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253399, "ticker_id": 1164, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92900000", "ebitda": "155100000", "netIncome": "62700000", "grossProfit": "320400000", "depreciation": "None", "totalRevenue": "782400000", "costOfRevenue": "462000000", "interestIncome": "9900000", "incomeBeforeTax": "81500000", "interestExpense": "9900000", "operatingIncome": "89800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18800000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "230600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "142800000", "otherNonOperatingIncome": "1600000", "costofGoodsAndServicesSold": "462000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62200000", "sellingGeneralAndAdministrative": "202500000", "netIncomeFromContinuingOperations": "62700000" }, "balance": { "goodwill": "259700000", "inventory": "205800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2229400000", "longTermDebt": "784500000", "shortTermDebt": "10100000", "treasuryStock": "-39600000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "811600000", "reportedCurrency": "USD", "retainedEarnings": "367300000", "totalLiabilities": "1218500000", "otherCurrentAssets": "31700000", "totalCurrentAssets": "620800000", "currentLongTermDebt": "10100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "262500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1608600000", "currentAccountsPayable": "80700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "510200000", "shortLongTermDebtTotal": "794600000", "totalShareholderEquity": "1010900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94500000", "totalCurrentLiabilities": "200400000", "otherNonCurrentLiabilities": "166100000", "totalNonCurrentLiabilities": "1018100000", "cashAndShortTermInvestments": "112200000", "commonStockSharesOutstanding": "51400000", "intangibleAssetsExcludingGoodwill": "811600000", "cashAndCashEquivalentsAtCarryingValue": "112200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1900000", "operatingCashflow": "41800000", "capitalExpenditures": "72100000", "changeInReceivables": "-94200000", "changeInExchangeRate": "-200000", "cashflowFromFinancing": "788700000", "cashflowFromInvestment": "-897200000", "stockBasedCompensation": "23200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-66900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782400000, "cost_of_revenue": 462000000, "gross_profit": 320400000, "research_and_development": 142800000, "selling_general_admin": 202500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92900000, "depreciation_amortisation": 62200000, "ebitda": 155100000, "interest_expense": 9900000, "interest_income": null, "other_non_operating": null, "pretax_income": 81500000, "tax_provision": 18800000, "effective_tax_rate": null, "net_income": 62700000, "net_income_continuing_ops": 62700000, "net_income_to_common": 62700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112200000, "short_term_investments": null, "net_receivables": 262500000, "inventory": 205800000, "other_current_assets": null, "total_current_assets": 620800000, "net_ppe": null, "goodwill": 259700000, "intangible_assets": 811600000, "goodwill_and_intangibles": 1071300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1608600000, "total_assets": 2229400000, "short_term_debt": 10100000, "accounts_payable": 80700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200400000, "long_term_debt": 784500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1018100000, "total_liabilities": 1218500000, "total_debt": 794600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 367300000, "total_equity": 1010900000, "shares_outstanding": 51400000, "operating_cash_flow": 41800000, "stock_based_compensation": 23200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -897200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 788700000, "free_cash_flow": 113900000, "net_change_in_cash": -66900000 }, "raw_data": { "income": { "ebit": "92900000", "ebitda": "155100000", "netIncome": "62700000", "grossProfit": "320400000", "depreciation": "None", "totalRevenue": "782400000", "costOfRevenue": "462000000", "interestIncome": "9900000", "incomeBeforeTax": "81500000", "interestExpense": "9900000", "operatingIncome": "89800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18800000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "230600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "142800000", "otherNonOperatingIncome": "1600000", "costofGoodsAndServicesSold": "462000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62200000", "sellingGeneralAndAdministrative": "202500000", "netIncomeFromContinuingOperations": "62700000" }, "balance": { "goodwill": "259700000", "inventory": "205800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2229400000", "longTermDebt": "784500000", "shortTermDebt": "10100000", "treasuryStock": "-39600000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "811600000", "reportedCurrency": "USD", "retainedEarnings": "367300000", "totalLiabilities": "1218500000", "otherCurrentAssets": "31700000", "totalCurrentAssets": "620800000", "currentLongTermDebt": "10100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "262500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1608600000", "currentAccountsPayable": "80700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "510200000", "shortLongTermDebtTotal": "794600000", "totalShareholderEquity": "1010900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94500000", "totalCurrentLiabilities": "200400000", "otherNonCurrentLiabilities": "166100000", "totalNonCurrentLiabilities": "1018100000", "cashAndShortTermInvestments": "112200000", "commonStockSharesOutstanding": "51400000", "intangibleAssetsExcludingGoodwill": "811600000", "cashAndCashEquivalentsAtCarryingValue": "112200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1900000", "operatingCashflow": "41800000", "capitalExpenditures": "72100000", "changeInReceivables": "-94200000", "changeInExchangeRate": "-200000", "cashflowFromFinancing": "788700000", "cashflowFromInvestment": "-897200000", "stockBasedCompensation": "23200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-66900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 156100000, "cost_of_revenue": 88500000, "gross_profit": 67600000, "ebit": 10500000, "ebitda": 34600000, "pretax_income": 13400000, "tax_provision": 6600000, "net_income": 6800000, "net_income_to_common": 6800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160300000, "total_current_assets": 637600000, "total_assets": 1320400000, "short_term_debt": null, "long_term_debt": 573600000, "total_debt": 573600000, "total_liabilities": 797300000, "total_equity": 523100000, "shares_outstanding": 56500000, "goodwill_and_intangibles": 470400000 }, "cash_flow": { "operating_cash_flow": -33800000, "capital_expenditure": 2400000, "free_cash_flow": -31400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253362, "ticker_id": 1164, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10500000", "ebitda": "34600000", "netIncome": "6800000", "grossProfit": "67600000", "depreciation": "None", "totalRevenue": "156100000", "costOfRevenue": "88500000", "interestIncome": "None", "incomeBeforeTax": "13400000", "interestExpense": "11000000", "operatingIncome": "10500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "57100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24100000", "sellingGeneralAndAdministrative": "46600000", "netIncomeFromContinuingOperations": "6800000" }, "balance": { "goodwill": "None", "inventory": "327600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1320400000", "longTermDebt": "573600000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "470400000", "reportedCurrency": "USD", "retainedEarnings": "-153000000", "totalLiabilities": "797300000", "otherCurrentAssets": "28100000", "totalCurrentAssets": "637600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "682800000", "currentAccountsPayable": "39500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "573600000", "totalShareholderEquity": "523100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97000000", "totalCurrentLiabilities": "148700000", "otherNonCurrentLiabilities": "41700000", "totalNonCurrentLiabilities": "648600000", "cashAndShortTermInvestments": "160300000", "commonStockSharesOutstanding": "56500000", "intangibleAssetsExcludingGoodwill": "470400000", "cashAndCashEquivalentsAtCarryingValue": "160300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "15800000", "operatingCashflow": "-33800000", "capitalExpenditures": "2400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11400000", "cashflowFromInvestment": "-2400000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156100000, "cost_of_revenue": 88500000, "gross_profit": 67600000, "research_and_development": 10500000, "selling_general_admin": 46600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10500000, "depreciation_amortisation": 24100000, "ebitda": 34600000, "interest_expense": 11000000, "interest_income": null, "other_non_operating": null, "pretax_income": 13400000, "tax_provision": 6600000, "effective_tax_rate": null, "net_income": 6800000, "net_income_continuing_ops": 6800000, "net_income_to_common": 6800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160300000, "short_term_investments": null, "net_receivables": 121600000, "inventory": 327600000, "other_current_assets": null, "total_current_assets": 637600000, "net_ppe": null, "goodwill": null, "intangible_assets": 470400000, "goodwill_and_intangibles": 470400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 682800000, "total_assets": 1320400000, "short_term_debt": null, "accounts_payable": 39500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148700000, "long_term_debt": 573600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 648600000, "total_liabilities": 797300000, "total_debt": 573600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -153000000, "total_equity": 523100000, "shares_outstanding": 56500000, "operating_cash_flow": -33800000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11400000, "free_cash_flow": -31400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10500000", "ebitda": "34600000", "netIncome": "6800000", "grossProfit": "67600000", "depreciation": "None", "totalRevenue": "156100000", "costOfRevenue": "88500000", "interestIncome": "None", "incomeBeforeTax": "13400000", "interestExpense": "11000000", "operatingIncome": "10500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "57100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24100000", "sellingGeneralAndAdministrative": "46600000", "netIncomeFromContinuingOperations": "6800000" }, "balance": { "goodwill": "None", "inventory": "327600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1320400000", "longTermDebt": "573600000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "470400000", "reportedCurrency": "USD", "retainedEarnings": "-153000000", "totalLiabilities": "797300000", "otherCurrentAssets": "28100000", "totalCurrentAssets": "637600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "682800000", "currentAccountsPayable": "39500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "573600000", "totalShareholderEquity": "523100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97000000", "totalCurrentLiabilities": "148700000", "otherNonCurrentLiabilities": "41700000", "totalNonCurrentLiabilities": "648600000", "cashAndShortTermInvestments": "160300000", "commonStockSharesOutstanding": "56500000", "intangibleAssetsExcludingGoodwill": "470400000", "cashAndCashEquivalentsAtCarryingValue": "160300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "15800000", "operatingCashflow": "-33800000", "capitalExpenditures": "2400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11400000", "cashflowFromInvestment": "-2400000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 148700000, "cost_of_revenue": 102100000, "gross_profit": 46600000, "ebit": -16600000, "ebitda": 6900000, "pretax_income": -50700000, "tax_provision": 3900000, "net_income": -54600000, "net_income_to_common": -54600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205400000, "total_current_assets": 662500000, "total_assets": 1318600000, "short_term_debt": 0, "long_term_debt": 572100000, "total_debt": 572100000, "total_liabilities": 796000000, "total_equity": 522600000, "shares_outstanding": 52400000, "goodwill_and_intangibles": 436500000 }, "cash_flow": { "operating_cash_flow": 77700000, "capital_expenditure": 3900000, "free_cash_flow": 81600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253363, "ticker_id": 1164, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16600000", "ebitda": "6900000", "netIncome": "-54600000", "grossProfit": "46600000", "depreciation": "None", "totalRevenue": "148700000", "costOfRevenue": "102100000", "interestIncome": "14700000", "incomeBeforeTax": "-50700000", "interestExpense": "14700000", "operatingIncome": "-16600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3900000", "reportedCurrency": "USD", "netInterestIncome": "-14700000", "nonInterestIncome": "None", "operatingExpenses": "63200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23500000", "sellingGeneralAndAdministrative": "51100000", "netIncomeFromContinuingOperations": "-54600000" }, "balance": { "goodwill": "None", "inventory": "343400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1318600000", "longTermDebt": "572100000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "436500000", "reportedCurrency": "USD", "retainedEarnings": "-159800000", "totalLiabilities": "796000000", "otherCurrentAssets": "29500000", "totalCurrentAssets": "662500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "656100000", "currentAccountsPayable": "55600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216000000", "shortLongTermDebtTotal": "572100000", "totalShareholderEquity": "522600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "76599999", "totalCurrentLiabilities": "132199999", "otherNonCurrentLiabilities": "53900000", "totalNonCurrentLiabilities": "663800000", "cashAndShortTermInvestments": "205400000", "commonStockSharesOutstanding": "52400000", "intangibleAssetsExcludingGoodwill": "436500000", "cashAndCashEquivalentsAtCarryingValue": "205400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14200000", "operatingCashflow": "77700000", "capitalExpenditures": "3900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113900000", "cashflowFromInvestment": "-3900000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148700000, "cost_of_revenue": 102100000, "gross_profit": 46600000, "research_and_development": 12100000, "selling_general_admin": 51100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16600000, "depreciation_amortisation": 23500000, "ebitda": 6900000, "interest_expense": 14700000, "interest_income": null, "other_non_operating": null, "pretax_income": -50700000, "tax_provision": 3900000, "effective_tax_rate": null, "net_income": -54600000, "net_income_continuing_ops": -54600000, "net_income_to_common": -54600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205400000, "short_term_investments": null, "net_receivables": 84200000, "inventory": 343400000, "other_current_assets": null, "total_current_assets": 662500000, "net_ppe": null, "goodwill": null, "intangible_assets": 436500000, "goodwill_and_intangibles": 436500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 656100000, "total_assets": 1318600000, "short_term_debt": 0, "accounts_payable": 55600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132199999, "long_term_debt": 572100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 663800000, "total_liabilities": 796000000, "total_debt": 572100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159800000, "total_equity": 522600000, "shares_outstanding": 52400000, "operating_cash_flow": 77700000, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113900000, "free_cash_flow": 81600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16600000", "ebitda": "6900000", "netIncome": "-54600000", "grossProfit": "46600000", "depreciation": "None", "totalRevenue": "148700000", "costOfRevenue": "102100000", "interestIncome": "14700000", "incomeBeforeTax": "-50700000", "interestExpense": "14700000", "operatingIncome": "-16600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3900000", "reportedCurrency": "USD", "netInterestIncome": "-14700000", "nonInterestIncome": "None", "operatingExpenses": "63200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23500000", "sellingGeneralAndAdministrative": "51100000", "netIncomeFromContinuingOperations": "-54600000" }, "balance": { "goodwill": "None", "inventory": "343400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1318600000", "longTermDebt": "572100000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "436500000", "reportedCurrency": "USD", "retainedEarnings": "-159800000", "totalLiabilities": "796000000", "otherCurrentAssets": "29500000", "totalCurrentAssets": "662500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "656100000", "currentAccountsPayable": "55600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216000000", "shortLongTermDebtTotal": "572100000", "totalShareholderEquity": "522600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "76599999", "totalCurrentLiabilities": "132199999", "otherNonCurrentLiabilities": "53900000", "totalNonCurrentLiabilities": "663800000", "cashAndShortTermInvestments": "205400000", "commonStockSharesOutstanding": "52400000", "intangibleAssetsExcludingGoodwill": "436500000", "cashAndCashEquivalentsAtCarryingValue": "205400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14200000", "operatingCashflow": "77700000", "capitalExpenditures": "3900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113900000", "cashflowFromInvestment": "-3900000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 231100000, "cost_of_revenue": 102000000, "gross_profit": 129100000, "ebit": 76800000, "ebitda": 100600000, "pretax_income": 57600000, "tax_provision": 6400000, "net_income": 51200000, "net_income_to_common": 51200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245500000, "total_current_assets": 786900000, "total_assets": 1461000000, "short_term_debt": 0, "long_term_debt": 663100000, "total_debt": 663100000, "total_liabilities": 878500000, "total_equity": 582500000, "shares_outstanding": 56500000, "goodwill_and_intangibles": 452700000 }, "cash_flow": { "operating_cash_flow": -2300000, "capital_expenditure": 3400000, "free_cash_flow": 1100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253365, "ticker_id": 1164, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76800000", "ebitda": "100600000", "netIncome": "51200000", "grossProfit": "129100000", "depreciation": "None", "totalRevenue": "231100000", "costOfRevenue": "102000000", "interestIncome": "15200000", "incomeBeforeTax": "57600000", "interestExpense": "15200000", "operatingIncome": "76800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-15200000", "nonInterestIncome": "None", "operatingExpenses": "52300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23800000", "sellingGeneralAndAdministrative": "38900000", "netIncomeFromContinuingOperations": "51200000" }, "balance": { "goodwill": "None", "inventory": "356300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1461000000", "longTermDebt": "663100000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "452700000", "reportedCurrency": "USD", "retainedEarnings": "-105200000", "totalLiabilities": "878500000", "otherCurrentAssets": "35600000", "totalCurrentAssets": "786900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674100000", "currentAccountsPayable": "57400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "217000000", "shortLongTermDebtTotal": "663100000", "totalShareholderEquity": "582500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "79100000", "totalCurrentLiabilities": "136500000", "otherNonCurrentLiabilities": "42600000", "totalNonCurrentLiabilities": "742000000", "cashAndShortTermInvestments": "245500000", "commonStockSharesOutstanding": "56500000", "intangibleAssetsExcludingGoodwill": "452700000", "cashAndCashEquivalentsAtCarryingValue": "245500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-17600000", "operatingCashflow": "-2300000", "capitalExpenditures": "3400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15900000", "cashflowFromInvestment": "-3400000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 231100000, "cost_of_revenue": 102000000, "gross_profit": 129100000, "research_and_development": 13500000, "selling_general_admin": 38900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76800000, "depreciation_amortisation": 23800000, "ebitda": 100600000, "interest_expense": 15200000, "interest_income": null, "other_non_operating": null, "pretax_income": 57600000, "tax_provision": 6400000, "effective_tax_rate": null, "net_income": 51200000, "net_income_continuing_ops": 51200000, "net_income_to_common": 51200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245500000, "short_term_investments": null, "net_receivables": 149500000, "inventory": 356300000, "other_current_assets": null, "total_current_assets": 786900000, "net_ppe": null, "goodwill": null, "intangible_assets": 452700000, "goodwill_and_intangibles": 452700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 674100000, "total_assets": 1461000000, "short_term_debt": 0, "accounts_payable": 57400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136500000, "long_term_debt": 663100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 742000000, "total_liabilities": 878500000, "total_debt": 663100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -105200000, "total_equity": 582500000, "shares_outstanding": 56500000, "operating_cash_flow": -2300000, "stock_based_compensation": 4800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15900000, "free_cash_flow": 1100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76800000", "ebitda": "100600000", "netIncome": "51200000", "grossProfit": "129100000", "depreciation": "None", "totalRevenue": "231100000", "costOfRevenue": "102000000", "interestIncome": "15200000", "incomeBeforeTax": "57600000", "interestExpense": "15200000", "operatingIncome": "76800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-15200000", "nonInterestIncome": "None", "operatingExpenses": "52300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23800000", "sellingGeneralAndAdministrative": "38900000", "netIncomeFromContinuingOperations": "51200000" }, "balance": { "goodwill": "None", "inventory": "356300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1461000000", "longTermDebt": "663100000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "452700000", "reportedCurrency": "USD", "retainedEarnings": "-105200000", "totalLiabilities": "878500000", "otherCurrentAssets": "35600000", "totalCurrentAssets": "786900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674100000", "currentAccountsPayable": "57400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "217000000", "shortLongTermDebtTotal": "663100000", "totalShareholderEquity": "582500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "79100000", "totalCurrentLiabilities": "136500000", "otherNonCurrentLiabilities": "42600000", "totalNonCurrentLiabilities": "742000000", "cashAndShortTermInvestments": "245500000", "commonStockSharesOutstanding": "56500000", "intangibleAssetsExcludingGoodwill": "452700000", "cashAndCashEquivalentsAtCarryingValue": "245500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-17600000", "operatingCashflow": "-2300000", "capitalExpenditures": "3400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15900000", "cashflowFromInvestment": "-3400000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 140900000, "cost_of_revenue": 83400000, "gross_profit": 57500000, "ebit": 500000, "ebitda": 24500000, "pretax_income": -16800000, "tax_provision": -4800000, "net_income": -12000000, "net_income_to_common": -12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271000000, "total_current_assets": 719500000, "total_assets": 1417100000, "short_term_debt": 1800000, "long_term_debt": 667800000, "total_debt": 669600000, "total_liabilities": 880900000, "total_equity": 536200000, "shares_outstanding": 54200000, "goodwill_and_intangibles": 469000000 }, "cash_flow": { "operating_cash_flow": 106400000, "capital_expenditure": 2900000, "free_cash_flow": 109300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253366, "ticker_id": 1164, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "500000", "ebitda": "24500000", "netIncome": "-12000000", "grossProfit": "57500000", "depreciation": "None", "totalRevenue": "140900000", "costOfRevenue": "83400000", "interestIncome": "14700000", "incomeBeforeTax": "-16800000", "interestExpense": "14700000", "operatingIncome": "500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-4800000", "reportedCurrency": "USD", "netInterestIncome": "-14700000", "nonInterestIncome": "None", "operatingExpenses": "57000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24000000", "sellingGeneralAndAdministrative": "43700000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "None", "inventory": "338600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1417100000", "longTermDebt": "667800000", "shortTermDebt": "1800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "469000000", "reportedCurrency": "USD", "retainedEarnings": "-156400000", "totalLiabilities": "880900000", "otherCurrentAssets": "30100000", "totalCurrentAssets": "719500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "697599999", "currentAccountsPayable": "63700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "223800000", "shortLongTermDebtTotal": "676100000", "totalShareholderEquity": "536200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56700000", "totalCurrentLiabilities": "127100000", "otherNonCurrentLiabilities": "39500000", "totalNonCurrentLiabilities": "753800000", "cashAndShortTermInvestments": "271000000", "commonStockSharesOutstanding": "54200000", "intangibleAssetsExcludingGoodwill": "469000000", "cashAndCashEquivalentsAtCarryingValue": "271000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-24700000", "operatingCashflow": "106400000", "capitalExpenditures": "2900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6400000", "cashflowFromInvestment": "17200000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140900000, "cost_of_revenue": 83400000, "gross_profit": 57500000, "research_and_development": 13000000, "selling_general_admin": 43700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 500000, "depreciation_amortisation": 24000000, "ebitda": 24500000, "interest_expense": 14700000, "interest_income": null, "other_non_operating": null, "pretax_income": -16800000, "tax_provision": -4800000, "effective_tax_rate": null, "net_income": -12000000, "net_income_continuing_ops": -12000000, "net_income_to_common": -12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271000000, "short_term_investments": null, "net_receivables": 79800000, "inventory": 338600000, "other_current_assets": null, "total_current_assets": 719500000, "net_ppe": null, "goodwill": null, "intangible_assets": 469000000, "goodwill_and_intangibles": 469000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 697599999, "total_assets": 1417100000, "short_term_debt": 1800000, "accounts_payable": 63700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127100000, "long_term_debt": 667800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 753800000, "total_liabilities": 880900000, "total_debt": 669600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -156400000, "total_equity": 536200000, "shares_outstanding": 54200000, "operating_cash_flow": 106400000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6400000, "free_cash_flow": 109300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "500000", "ebitda": "24500000", "netIncome": "-12000000", "grossProfit": "57500000", "depreciation": "None", "totalRevenue": "140900000", "costOfRevenue": "83400000", "interestIncome": "14700000", "incomeBeforeTax": "-16800000", "interestExpense": "14700000", "operatingIncome": "500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-4800000", "reportedCurrency": "USD", "netInterestIncome": "-14700000", "nonInterestIncome": "None", "operatingExpenses": "57000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24000000", "sellingGeneralAndAdministrative": "43700000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "None", "inventory": "338600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1417100000", "longTermDebt": "667800000", "shortTermDebt": "1800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "469000000", "reportedCurrency": "USD", "retainedEarnings": "-156400000", "totalLiabilities": "880900000", "otherCurrentAssets": "30100000", "totalCurrentAssets": "719500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "697599999", "currentAccountsPayable": "63700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "223800000", "shortLongTermDebtTotal": "676100000", "totalShareholderEquity": "536200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56700000", "totalCurrentLiabilities": "127100000", "otherNonCurrentLiabilities": "39500000", "totalNonCurrentLiabilities": "753800000", "cashAndShortTermInvestments": "271000000", "commonStockSharesOutstanding": "54200000", "intangibleAssetsExcludingGoodwill": "469000000", "cashAndCashEquivalentsAtCarryingValue": "271000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-24700000", "operatingCashflow": "106400000", "capitalExpenditures": "2900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6400000", "cashflowFromInvestment": "17200000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 222200000, "cost_of_revenue": 105700000, "gross_profit": 116500000, "ebit": 48600000, "ebitda": 74600000, "pretax_income": 92700000, "tax_provision": 24700000, "net_income": 68000000, "net_income_to_common": 68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149100000, "total_current_assets": 706800000, "total_assets": 1426100000, "short_term_debt": 0, "long_term_debt": 665700000, "total_debt": 665700000, "total_liabilities": 873400000, "total_equity": 552700000, "shares_outstanding": 57300000, "goodwill_and_intangibles": 485200000 }, "cash_flow": { "operating_cash_flow": -11200000, "capital_expenditure": 3600000, "free_cash_flow": -7600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253367, "ticker_id": 1164, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48600000", "ebitda": "74600000", "netIncome": "68000000", "grossProfit": "116500000", "depreciation": "None", "totalRevenue": "222200000", "costOfRevenue": "105700000", "interestIncome": "14700000", "incomeBeforeTax": "92700000", "interestExpense": "14700000", "operatingIncome": "48600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "24700000", "reportedCurrency": "USD", "netInterestIncome": "-14700000", "nonInterestIncome": "None", "operatingExpenses": "67900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26000000", "sellingGeneralAndAdministrative": "52400000", "netIncomeFromContinuingOperations": "68000000" }, "balance": { "goodwill": "None", "inventory": "314000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1426100000", "longTermDebt": "665700000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "485200000", "reportedCurrency": "USD", "retainedEarnings": "-144400000", "totalLiabilities": "873400000", "otherCurrentAssets": "40000000", "totalCurrentAssets": "706800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "719300000", "currentAccountsPayable": "58100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227600000", "shortLongTermDebtTotal": "665700000", "totalShareholderEquity": "552700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53800000", "totalCurrentLiabilities": "111900000", "otherNonCurrentLiabilities": "35400000", "totalNonCurrentLiabilities": "761500000", "cashAndShortTermInvestments": "149100000", "commonStockSharesOutstanding": "57300000", "intangibleAssetsExcludingGoodwill": "485200000", "cashAndCashEquivalentsAtCarryingValue": "149100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2200000", "operatingCashflow": "-11200000", "capitalExpenditures": "3600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-400000", "cashflowFromInvestment": "59500000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222200000, "cost_of_revenue": 105700000, "gross_profit": 116500000, "research_and_development": 15200000, "selling_general_admin": 52400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48600000, "depreciation_amortisation": 26000000, "ebitda": 74600000, "interest_expense": 14700000, "interest_income": null, "other_non_operating": null, "pretax_income": 92700000, "tax_provision": 24700000, "effective_tax_rate": null, "net_income": 68000000, "net_income_continuing_ops": 68000000, "net_income_to_common": 68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149100000, "short_term_investments": null, "net_receivables": 203700000, "inventory": 314000000, "other_current_assets": null, "total_current_assets": 706800000, "net_ppe": null, "goodwill": null, "intangible_assets": 485200000, "goodwill_and_intangibles": 485200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 719300000, "total_assets": 1426100000, "short_term_debt": 0, "accounts_payable": 58100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111900000, "long_term_debt": 665700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 761500000, "total_liabilities": 873400000, "total_debt": 665700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144400000, "total_equity": 552700000, "shares_outstanding": 57300000, "operating_cash_flow": -11200000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 59500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -400000, "free_cash_flow": -7600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48600000", "ebitda": "74600000", "netIncome": "68000000", "grossProfit": "116500000", "depreciation": "None", "totalRevenue": "222200000", "costOfRevenue": "105700000", "interestIncome": "14700000", "incomeBeforeTax": "92700000", "interestExpense": "14700000", "operatingIncome": "48600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "24700000", "reportedCurrency": "USD", "netInterestIncome": "-14700000", "nonInterestIncome": "None", "operatingExpenses": "67900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26000000", "sellingGeneralAndAdministrative": "52400000", "netIncomeFromContinuingOperations": "68000000" }, "balance": { "goodwill": "None", "inventory": "314000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1426100000", "longTermDebt": "665700000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "485200000", "reportedCurrency": "USD", "retainedEarnings": "-144400000", "totalLiabilities": "873400000", "otherCurrentAssets": "40000000", "totalCurrentAssets": "706800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "719300000", "currentAccountsPayable": "58100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227600000", "shortLongTermDebtTotal": "665700000", "totalShareholderEquity": "552700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53800000", "totalCurrentLiabilities": "111900000", "otherNonCurrentLiabilities": "35400000", "totalNonCurrentLiabilities": "761500000", "cashAndShortTermInvestments": "149100000", "commonStockSharesOutstanding": "57300000", "intangibleAssetsExcludingGoodwill": "485200000", "cashAndCashEquivalentsAtCarryingValue": "149100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2200000", "operatingCashflow": "-11200000", "capitalExpenditures": "3600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-400000", "cashflowFromInvestment": "59500000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 194700000, "cost_of_revenue": 58200000, "gross_profit": 136500000, "ebit": -4300000, "ebitda": 21000000, "pretax_income": -27600000, "tax_provision": 3700000, "net_income": -31300000, "net_income_to_common": -31300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105600000, "total_current_assets": 598700000, "total_assets": 1396900000, "short_term_debt": 2700000, "long_term_debt": 663700000, "total_debt": 666400000, "total_liabilities": 914100000, "total_equity": 482800000, "shares_outstanding": 54200000, "goodwill_and_intangibles": 501500000 }, "cash_flow": { "operating_cash_flow": -79900000, "capital_expenditure": 1700000, "free_cash_flow": -78200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253368, "ticker_id": 1164, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4300000", "ebitda": "21000000", "netIncome": "-31300000", "grossProfit": "136500000", "depreciation": "None", "totalRevenue": "194700000", "costOfRevenue": "58200000", "interestIncome": "14800000", "incomeBeforeTax": "-27600000", "interestExpense": "14800000", "operatingIncome": "-9500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-14800000", "nonInterestIncome": "None", "operatingExpenses": "146000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25300000", "sellingGeneralAndAdministrative": "60800000", "netIncomeFromContinuingOperations": "-31300000" }, "balance": { "goodwill": "None", "inventory": "311700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1396900000", "longTermDebt": "663700000", "shortTermDebt": "2700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "501500000", "reportedCurrency": "USD", "retainedEarnings": "-212400000", "totalLiabilities": "914100000", "otherCurrentAssets": "26900000", "totalCurrentAssets": "598700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "798200000", "currentAccountsPayable": "60900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282300000", "shortLongTermDebtTotal": "676100000", "totalShareholderEquity": "482800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94000000", "totalCurrentLiabilities": "162400000", "otherNonCurrentLiabilities": "39100000", "totalNonCurrentLiabilities": "751700000", "cashAndShortTermInvestments": "105600000", "commonStockSharesOutstanding": "54200000", "intangibleAssetsExcludingGoodwill": "501500000", "cashAndCashEquivalentsAtCarryingValue": "105600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "-79900000", "capitalExpenditures": "1700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "500000", "cashflowFromInvestment": "28600000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194700000, "cost_of_revenue": 58200000, "gross_profit": 136500000, "research_and_development": 9100000, "selling_general_admin": 60800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4300000, "depreciation_amortisation": 25300000, "ebitda": 21000000, "interest_expense": 14800000, "interest_income": null, "other_non_operating": null, "pretax_income": -27600000, "tax_provision": 3700000, "effective_tax_rate": null, "net_income": -31300000, "net_income_continuing_ops": -31300000, "net_income_to_common": -31300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105600000, "short_term_investments": null, "net_receivables": 154500000, "inventory": 311700000, "other_current_assets": null, "total_current_assets": 598700000, "net_ppe": null, "goodwill": null, "intangible_assets": 501500000, "goodwill_and_intangibles": 501500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 798200000, "total_assets": 1396900000, "short_term_debt": 2700000, "accounts_payable": 60900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162400000, "long_term_debt": 663700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 751700000, "total_liabilities": 914100000, "total_debt": 666400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -212400000, "total_equity": 482800000, "shares_outstanding": 54200000, "operating_cash_flow": -79900000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 500000, "free_cash_flow": -78200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4300000", "ebitda": "21000000", "netIncome": "-31300000", "grossProfit": "136500000", "depreciation": "None", "totalRevenue": "194700000", "costOfRevenue": "58200000", "interestIncome": "14800000", "incomeBeforeTax": "-27600000", "interestExpense": "14800000", "operatingIncome": "-9500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-14800000", "nonInterestIncome": "None", "operatingExpenses": "146000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25300000", "sellingGeneralAndAdministrative": "60800000", "netIncomeFromContinuingOperations": "-31300000" }, "balance": { "goodwill": "None", "inventory": "311700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1396900000", "longTermDebt": "663700000", "shortTermDebt": "2700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "501500000", "reportedCurrency": "USD", "retainedEarnings": "-212400000", "totalLiabilities": "914100000", "otherCurrentAssets": "26900000", "totalCurrentAssets": "598700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "798200000", "currentAccountsPayable": "60900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282300000", "shortLongTermDebtTotal": "676100000", "totalShareholderEquity": "482800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94000000", "totalCurrentLiabilities": "162400000", "otherNonCurrentLiabilities": "39100000", "totalNonCurrentLiabilities": "751700000", "cashAndShortTermInvestments": "105600000", "commonStockSharesOutstanding": "54200000", "intangibleAssetsExcludingGoodwill": "501500000", "cashAndCashEquivalentsAtCarryingValue": "105600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "-79900000", "capitalExpenditures": "1700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "500000", "cashflowFromInvestment": "28600000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 293800000, "cost_of_revenue": 129600000, "gross_profit": 164200000, "ebit": 72000000, "ebitda": 97700000, "pretax_income": 142400000, "tax_provision": 27600000, "net_income": 114800000, "net_income_to_common": 114800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149900000, "total_current_assets": 661400000, "total_assets": 1477800000, "short_term_debt": 3500000, "long_term_debt": 661800000, "total_debt": 665300000, "total_liabilities": 969400000, "total_equity": 508400000, "shares_outstanding": 55600000, "goodwill_and_intangibles": 517800000 }, "cash_flow": { "operating_cash_flow": 153700000, "capital_expenditure": 5800000, "free_cash_flow": 159500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253370, "ticker_id": 1164, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72000000", "ebitda": "97700000", "netIncome": "114800000", "grossProfit": "164200000", "depreciation": "None", "totalRevenue": "293800000", "costOfRevenue": "129600000", "interestIncome": "8300000", "incomeBeforeTax": "142400000", "interestExpense": "8300000", "operatingIncome": "64500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27600000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "99700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25700000", "sellingGeneralAndAdministrative": "76600000", "netIncomeFromContinuingOperations": "114800000" }, "balance": { "goodwill": "1", "inventory": "322700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1477800000", "longTermDebt": "661800000", "shortTermDebt": "3500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "517799999", "reportedCurrency": "USD", "retainedEarnings": "-181100000", "totalLiabilities": "969400000", "otherCurrentAssets": "67500000", "totalCurrentAssets": "661400000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "816400000", "currentAccountsPayable": "82100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "290500000", "shortLongTermDebtTotal": "676000000", "totalShareholderEquity": "508400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144300000", "totalCurrentLiabilities": "229900000", "otherNonCurrentLiabilities": "35800000", "totalNonCurrentLiabilities": "739500000", "cashAndShortTermInvestments": "149900000", "commonStockSharesOutstanding": "55600000", "intangibleAssetsExcludingGoodwill": "517799999", "cashAndCashEquivalentsAtCarryingValue": "149900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "153700000", "capitalExpenditures": "5800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180300000", "cashflowFromInvestment": "112000000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 293800000, "cost_of_revenue": 129600000, "gross_profit": 164200000, "research_and_development": 13800000, "selling_general_admin": 76600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72000000, "depreciation_amortisation": 25700000, "ebitda": 97700000, "interest_expense": 8300000, "interest_income": null, "other_non_operating": null, "pretax_income": 142400000, "tax_provision": 27600000, "effective_tax_rate": null, "net_income": 114800000, "net_income_continuing_ops": 114800000, "net_income_to_common": 114800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149900000, "short_term_investments": null, "net_receivables": 121300000, "inventory": 322700000, "other_current_assets": null, "total_current_assets": 661400000, "net_ppe": null, "goodwill": 1, "intangible_assets": 517799999, "goodwill_and_intangibles": 517800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 816400000, "total_assets": 1477800000, "short_term_debt": 3500000, "accounts_payable": 82100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229900000, "long_term_debt": 661800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 739500000, "total_liabilities": 969400000, "total_debt": 665300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -181100000, "total_equity": 508400000, "shares_outstanding": 55600000, "operating_cash_flow": 153700000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 112000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180300000, "free_cash_flow": 159500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72000000", "ebitda": "97700000", "netIncome": "114800000", "grossProfit": "164200000", "depreciation": "None", "totalRevenue": "293800000", "costOfRevenue": "129600000", "interestIncome": "8300000", "incomeBeforeTax": "142400000", "interestExpense": "8300000", "operatingIncome": "64500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27600000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "99700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25700000", "sellingGeneralAndAdministrative": "76600000", "netIncomeFromContinuingOperations": "114800000" }, "balance": { "goodwill": "1", "inventory": "322700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1477800000", "longTermDebt": "661800000", "shortTermDebt": "3500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "517799999", "reportedCurrency": "USD", "retainedEarnings": "-181100000", "totalLiabilities": "969400000", "otherCurrentAssets": "67500000", "totalCurrentAssets": "661400000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "816400000", "currentAccountsPayable": "82100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "290500000", "shortLongTermDebtTotal": "676000000", "totalShareholderEquity": "508400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144300000", "totalCurrentLiabilities": "229900000", "otherNonCurrentLiabilities": "35800000", "totalNonCurrentLiabilities": "739500000", "cashAndShortTermInvestments": "149900000", "commonStockSharesOutstanding": "55600000", "intangibleAssetsExcludingGoodwill": "517799999", "cashAndCashEquivalentsAtCarryingValue": "149900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "153700000", "capitalExpenditures": "5800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180300000", "cashflowFromInvestment": "112000000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 254700000, "cost_of_revenue": 320200000, "gross_profit": -65500000, "ebit": -159100000, "ebitda": -131500000, "pretax_income": -269800000, "tax_provision": 13300000, "net_income": -283100000, "net_income_to_common": -283100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69700000, "total_current_assets": 654500000, "total_assets": 1513500000, "short_term_debt": 418300000, "long_term_debt": 447000000, "total_debt": 865300000, "total_liabilities": 1127200000, "total_equity": 386300000, "shares_outstanding": 52600000, "goodwill_and_intangibles": 534100000 }, "cash_flow": { "operating_cash_flow": 47500000, "capital_expenditure": 4600000, "free_cash_flow": 52100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253371, "ticker_id": 1164, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-159100000", "ebitda": "-131500000", "netIncome": "-283100000", "grossProfit": "-65500000", "depreciation": "None", "totalRevenue": "254700000", "costOfRevenue": "320200000", "interestIncome": "None", "incomeBeforeTax": "-269800000", "interestExpense": "23600000", "operatingIncome": "-203500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13300000", "reportedCurrency": "USD", "netInterestIncome": "-23600000", "nonInterestIncome": "None", "operatingExpenses": "138000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27600000", "sellingGeneralAndAdministrative": "85900000", "netIncomeFromContinuingOperations": "-283100000" }, "balance": { "goodwill": "None", "inventory": "317500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1513500000", "longTermDebt": "447000000", "shortTermDebt": "418300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "534100000", "reportedCurrency": "USD", "retainedEarnings": "-295900000", "totalLiabilities": "1127200000", "otherCurrentAssets": "71000000", "totalCurrentAssets": "654500000", "currentLongTermDebt": "415200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859000000", "currentAccountsPayable": "95900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "876800000", "totalShareholderEquity": "386300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105500000", "totalCurrentLiabilities": "619700000", "otherNonCurrentLiabilities": "25700000", "totalNonCurrentLiabilities": "507500000", "cashAndShortTermInvestments": "69700000", "commonStockSharesOutstanding": "52600000", "intangibleAssetsExcludingGoodwill": "534100000", "cashAndCashEquivalentsAtCarryingValue": "69700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "47500000", "capitalExpenditures": "4600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50900000", "cashflowFromInvestment": "-4600000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254700000, "cost_of_revenue": 320200000, "gross_profit": -65500000, "research_and_development": 32700000, "selling_general_admin": 85900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -159100000, "depreciation_amortisation": 27600000, "ebitda": -131500000, "interest_expense": 23600000, "interest_income": null, "other_non_operating": null, "pretax_income": -269800000, "tax_provision": 13300000, "effective_tax_rate": null, "net_income": -283100000, "net_income_continuing_ops": -283100000, "net_income_to_common": -283100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69700000, "short_term_investments": null, "net_receivables": 196300000, "inventory": 317500000, "other_current_assets": null, "total_current_assets": 654500000, "net_ppe": null, "goodwill": null, "intangible_assets": 534100000, "goodwill_and_intangibles": 534100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 859000000, "total_assets": 1513500000, "short_term_debt": 418300000, "accounts_payable": 95900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 619700000, "long_term_debt": 447000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 507500000, "total_liabilities": 1127200000, "total_debt": 865300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -295900000, "total_equity": 386300000, "shares_outstanding": 52600000, "operating_cash_flow": 47500000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50900000, "free_cash_flow": 52100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-159100000", "ebitda": "-131500000", "netIncome": "-283100000", "grossProfit": "-65500000", "depreciation": "None", "totalRevenue": "254700000", "costOfRevenue": "320200000", "interestIncome": "None", "incomeBeforeTax": "-269800000", "interestExpense": "23600000", "operatingIncome": "-203500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13300000", "reportedCurrency": "USD", "netInterestIncome": "-23600000", "nonInterestIncome": "None", "operatingExpenses": "138000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27600000", "sellingGeneralAndAdministrative": "85900000", "netIncomeFromContinuingOperations": "-283100000" }, "balance": { "goodwill": "None", "inventory": "317500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1513500000", "longTermDebt": "447000000", "shortTermDebt": "418300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "534100000", "reportedCurrency": "USD", "retainedEarnings": "-295900000", "totalLiabilities": "1127200000", "otherCurrentAssets": "71000000", "totalCurrentAssets": "654500000", "currentLongTermDebt": "415200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859000000", "currentAccountsPayable": "95900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "876800000", "totalShareholderEquity": "386300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105500000", "totalCurrentLiabilities": "619700000", "otherNonCurrentLiabilities": "25700000", "totalNonCurrentLiabilities": "507500000", "cashAndShortTermInvestments": "69700000", "commonStockSharesOutstanding": "52600000", "intangibleAssetsExcludingGoodwill": "534100000", "cashAndCashEquivalentsAtCarryingValue": "69700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "47500000", "capitalExpenditures": "4600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50900000", "cashflowFromInvestment": "-4600000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 300400000, "cost_of_revenue": 159600000, "gross_profit": 140800000, "ebit": 39800000, "ebitda": 66800000, "pretax_income": 12100000, "tax_provision": 3100000, "net_income": 9000000, "net_income_to_common": 9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79000000, "total_current_assets": 682400000, "total_assets": 1803600000, "short_term_debt": 462500000, "long_term_debt": 446700000, "total_debt": 909200000, "total_liabilities": 1139700000, "total_equity": 663900000, "shares_outstanding": 52200000, "goodwill_and_intangibles": 550400000 }, "cash_flow": { "operating_cash_flow": -62600000, "capital_expenditure": 10800000, "free_cash_flow": -51800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253372, "ticker_id": 1164, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39800000", "ebitda": "66800000", "netIncome": "9000000", "grossProfit": "140800000", "depreciation": "None", "totalRevenue": "300400000", "costOfRevenue": "159600000", "interestIncome": "None", "incomeBeforeTax": "12100000", "interestExpense": "24300000", "operatingIncome": "39800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3100000", "reportedCurrency": "USD", "netInterestIncome": "-24300000", "nonInterestIncome": "None", "operatingExpenses": "101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27000000", "sellingGeneralAndAdministrative": "84700000", "netIncomeFromContinuingOperations": "9000000" }, "balance": { "goodwill": "None", "inventory": "333400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1803600000", "longTermDebt": "446700000", "shortTermDebt": "462500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "550400000", "reportedCurrency": "USD", "retainedEarnings": "-12800000", "totalLiabilities": "1139700000", "otherCurrentAssets": "36500000", "totalCurrentAssets": "682400000", "currentLongTermDebt": "459200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1121200000", "currentAccountsPayable": "100200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "922200000", "totalShareholderEquity": "663900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62000000", "totalCurrentLiabilities": "630200000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "509500000", "cashAndShortTermInvestments": "79000000", "commonStockSharesOutstanding": "52200000", "intangibleAssetsExcludingGoodwill": "550400000", "cashAndCashEquivalentsAtCarryingValue": "79000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4500000", "operatingCashflow": "-62600000", "capitalExpenditures": "10800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40700000", "cashflowFromInvestment": "-10800000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300400000, "cost_of_revenue": 159600000, "gross_profit": 140800000, "research_and_development": 15100000, "selling_general_admin": 84700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39800000, "depreciation_amortisation": 27000000, "ebitda": 66800000, "interest_expense": 24300000, "interest_income": null, "other_non_operating": null, "pretax_income": 12100000, "tax_provision": 3100000, "effective_tax_rate": null, "net_income": 9000000, "net_income_continuing_ops": 9000000, "net_income_to_common": 9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79000000, "short_term_investments": null, "net_receivables": 233500000, "inventory": 333400000, "other_current_assets": null, "total_current_assets": 682400000, "net_ppe": null, "goodwill": null, "intangible_assets": 550400000, "goodwill_and_intangibles": 550400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1121200000, "total_assets": 1803600000, "short_term_debt": 462500000, "accounts_payable": 100200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 630200000, "long_term_debt": 446700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 509500000, "total_liabilities": 1139700000, "total_debt": 909200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12800000, "total_equity": 663900000, "shares_outstanding": 52200000, "operating_cash_flow": -62600000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40700000, "free_cash_flow": -51800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39800000", "ebitda": "66800000", "netIncome": "9000000", "grossProfit": "140800000", "depreciation": "None", "totalRevenue": "300400000", "costOfRevenue": "159600000", "interestIncome": "None", "incomeBeforeTax": "12100000", "interestExpense": "24300000", "operatingIncome": "39800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3100000", "reportedCurrency": "USD", "netInterestIncome": "-24300000", "nonInterestIncome": "None", "operatingExpenses": "101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27000000", "sellingGeneralAndAdministrative": "84700000", "netIncomeFromContinuingOperations": "9000000" }, "balance": { "goodwill": "None", "inventory": "333400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1803600000", "longTermDebt": "446700000", "shortTermDebt": "462500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "550400000", "reportedCurrency": "USD", "retainedEarnings": "-12800000", "totalLiabilities": "1139700000", "otherCurrentAssets": "36500000", "totalCurrentAssets": "682400000", "currentLongTermDebt": "459200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1121200000", "currentAccountsPayable": "100200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "922200000", "totalShareholderEquity": "663900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62000000", "totalCurrentLiabilities": "630200000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "509500000", "cashAndShortTermInvestments": "79000000", "commonStockSharesOutstanding": "52200000", "intangibleAssetsExcludingGoodwill": "550400000", "cashAndCashEquivalentsAtCarryingValue": "79000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4500000", "operatingCashflow": "-62600000", "capitalExpenditures": "10800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40700000", "cashflowFromInvestment": "-10800000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27900000", "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": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 276600000, "cost_of_revenue": 107400000, "gross_profit": 169200000, "ebit": -42200000, "ebitda": -13500000, "pretax_income": -54500000, "tax_provision": -5000000, "net_income": -49500000, "net_income_to_common": -49500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111700000, "total_current_assets": 679500000, "total_assets": 1834900000, "short_term_debt": 417200000, "long_term_debt": 446500000, "total_debt": 863700000, "total_liabilities": 1185600000, "total_equity": 649300000, "shares_outstanding": 51900000, "goodwill_and_intangibles": 566600000 }, "cash_flow": { "operating_cash_flow": 32100000, "capital_expenditure": 11400000, "free_cash_flow": 43500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253373, "ticker_id": 1164, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42200000", "ebitda": "-13500000", "netIncome": "-49500000", "grossProfit": "169200000", "depreciation": "None", "totalRevenue": "276600000", "costOfRevenue": "107400000", "interestIncome": "None", "incomeBeforeTax": "-54500000", "interestExpense": "22200000", "operatingIncome": "-43800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-21700000", "nonInterestIncome": "None", "operatingExpenses": "213000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28700000", "sellingGeneralAndAdministrative": "89700000", "netIncomeFromContinuingOperations": "-49500000" }, "balance": { "goodwill": "0", "inventory": "328900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1834900000", "longTermDebt": "446500000", "shortTermDebt": "417200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "566600000", "reportedCurrency": "USD", "retainedEarnings": "-21800000", "totalLiabilities": "1185600000", "otherCurrentAssets": "47900000", "totalCurrentAssets": "679500000", "currentLongTermDebt": "413700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1155400000", "currentAccountsPayable": "112200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "877500000", "totalShareholderEquity": "649300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94700000", "totalCurrentLiabilities": "651300000", "otherNonCurrentLiabilities": "28900000", "totalNonCurrentLiabilities": "534299999", "cashAndShortTermInvestments": "111700000", "commonStockSharesOutstanding": "51900000", "intangibleAssetsExcludingGoodwill": "566600000", "cashAndCashEquivalentsAtCarryingValue": "111700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25600000", "operatingCashflow": "32100000", "capitalExpenditures": "11400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4700000", "cashflowFromInvestment": "-11400000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276600000, "cost_of_revenue": 107400000, "gross_profit": 169200000, "research_and_development": 29400000, "selling_general_admin": 89700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42200000, "depreciation_amortisation": 28700000, "ebitda": -13500000, "interest_expense": 22200000, "interest_income": null, "other_non_operating": null, "pretax_income": -54500000, "tax_provision": -5000000, "effective_tax_rate": null, "net_income": -49500000, "net_income_continuing_ops": -49500000, "net_income_to_common": -49500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111700000, "short_term_investments": null, "net_receivables": 191000000, "inventory": 328900000, "other_current_assets": null, "total_current_assets": 679500000, "net_ppe": null, "goodwill": 0, "intangible_assets": 566600000, "goodwill_and_intangibles": 566600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1155400000, "total_assets": 1834900000, "short_term_debt": 417200000, "accounts_payable": 112200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 651300000, "long_term_debt": 446500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 534299999, "total_liabilities": 1185600000, "total_debt": 863700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21800000, "total_equity": 649300000, "shares_outstanding": 51900000, "operating_cash_flow": 32100000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4700000, "free_cash_flow": 43500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42200000", "ebitda": "-13500000", "netIncome": "-49500000", "grossProfit": "169200000", "depreciation": "None", "totalRevenue": "276600000", "costOfRevenue": "107400000", "interestIncome": "None", "incomeBeforeTax": "-54500000", "interestExpense": "22200000", "operatingIncome": "-43800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-21700000", "nonInterestIncome": "None", "operatingExpenses": "213000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28700000", "sellingGeneralAndAdministrative": "89700000", "netIncomeFromContinuingOperations": "-49500000" }, "balance": { "goodwill": "0", "inventory": "328900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1834900000", "longTermDebt": "446500000", "shortTermDebt": "417200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "566600000", "reportedCurrency": "USD", "retainedEarnings": "-21800000", "totalLiabilities": "1185600000", "otherCurrentAssets": "47900000", "totalCurrentAssets": "679500000", "currentLongTermDebt": "413700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1155400000", "currentAccountsPayable": "112200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "877500000", "totalShareholderEquity": "649300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94700000", "totalCurrentLiabilities": "651300000", "otherNonCurrentLiabilities": "28900000", "totalNonCurrentLiabilities": "534299999", "cashAndShortTermInvestments": "111700000", "commonStockSharesOutstanding": "51900000", "intangibleAssetsExcludingGoodwill": "566600000", "cashAndCashEquivalentsAtCarryingValue": "111700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25600000", "operatingCashflow": "32100000", "capitalExpenditures": "11400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4700000", "cashflowFromInvestment": "-11400000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29600000", "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": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 270500000, "cost_of_revenue": 178100000, "gross_profit": 92400000, "ebit": -3600000, "ebitda": 23300000, "pretax_income": -265899999, "tax_provision": -2500000, "net_income": -263399999, "net_income_to_common": -263399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87800000, "total_current_assets": 711400000, "total_assets": 1893100000, "short_term_debt": 417100000, "long_term_debt": 448200000, "total_debt": 865300000, "total_liabilities": 1195900000, "total_equity": 697200000, "shares_outstanding": 51800000, "goodwill_and_intangibles": 801000000 }, "cash_flow": { "operating_cash_flow": 60000000, "capital_expenditure": 12600000, "free_cash_flow": 72600000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253375, "ticker_id": 1164, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3600000", "ebitda": "23300000", "netIncome": "-263399999", "grossProfit": "92400000", "depreciation": "None", "totalRevenue": "270500000", "costOfRevenue": "178100000", "interestIncome": "None", "incomeBeforeTax": "-265899999", "interestExpense": "19700000", "operatingIncome": "-242100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-19700000", "nonInterestIncome": "None", "operatingExpenses": "334500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26900000", "sellingGeneralAndAdministrative": "86000000", "netIncomeFromContinuingOperations": "-265900000" }, "balance": { "goodwill": "218200000", "inventory": "354100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1893100000", "longTermDebt": "448200000", "shortTermDebt": "417100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "582800000", "reportedCurrency": "USD", "retainedEarnings": "27700000", "totalLiabilities": "1195900000", "otherCurrentAssets": "53000000", "totalCurrentAssets": "711400000", "currentLongTermDebt": "413600000", "longTermInvestments": "None", "shortTermInvestments": "8500000", "currentNetReceivables": "216500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1181699999", "currentAccountsPayable": "112700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "412500000", "shortLongTermDebtTotal": "879900000", "totalShareholderEquity": "697200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111300000", "totalCurrentLiabilities": "664000000", "otherNonCurrentLiabilities": "31300000", "totalNonCurrentLiabilities": "531900000", "cashAndShortTermInvestments": "87800000", "commonStockSharesOutstanding": "51800000", "intangibleAssetsExcludingGoodwill": "582800000", "cashAndCashEquivalentsAtCarryingValue": "87800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-263400000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "60000000", "capitalExpenditures": "12600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43000000", "cashflowFromInvestment": "-18900000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270500000, "cost_of_revenue": 178100000, "gross_profit": 92400000, "research_and_development": 15300000, "selling_general_admin": 86000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3600000, "depreciation_amortisation": 26900000, "ebitda": 23300000, "interest_expense": 19700000, "interest_income": null, "other_non_operating": null, "pretax_income": -265899999, "tax_provision": -2500000, "effective_tax_rate": null, "net_income": -263399999, "net_income_continuing_ops": -265900000, "net_income_to_common": -263399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87800000, "short_term_investments": 8500000, "net_receivables": 216500000, "inventory": 354100000, "other_current_assets": null, "total_current_assets": 711400000, "net_ppe": null, "goodwill": 218200000, "intangible_assets": 582800000, "goodwill_and_intangibles": 801000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1181699999, "total_assets": 1893100000, "short_term_debt": 417100000, "accounts_payable": 112700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 664000000, "long_term_debt": 448200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 531900000, "total_liabilities": 1195900000, "total_debt": 865300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27700000, "total_equity": 697200000, "shares_outstanding": 51800000, "operating_cash_flow": 60000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18900000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43000000, "free_cash_flow": 72600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3600000", "ebitda": "23300000", "netIncome": "-263399999", "grossProfit": "92400000", "depreciation": "None", "totalRevenue": "270500000", "costOfRevenue": "178100000", "interestIncome": "None", "incomeBeforeTax": "-265899999", "interestExpense": "19700000", "operatingIncome": "-242100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-19700000", "nonInterestIncome": "None", "operatingExpenses": "334500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26900000", "sellingGeneralAndAdministrative": "86000000", "netIncomeFromContinuingOperations": "-265900000" }, "balance": { "goodwill": "218200000", "inventory": "354100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1893100000", "longTermDebt": "448200000", "shortTermDebt": "417100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "582800000", "reportedCurrency": "USD", "retainedEarnings": "27700000", "totalLiabilities": "1195900000", "otherCurrentAssets": "53000000", "totalCurrentAssets": "711400000", "currentLongTermDebt": "413600000", "longTermInvestments": "None", "shortTermInvestments": "8500000", "currentNetReceivables": "216500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1181699999", "currentAccountsPayable": "112700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "412500000", "shortLongTermDebtTotal": "879900000", "totalShareholderEquity": "697200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111300000", "totalCurrentLiabilities": "664000000", "otherNonCurrentLiabilities": "31300000", "totalNonCurrentLiabilities": "531900000", "cashAndShortTermInvestments": "87800000", "commonStockSharesOutstanding": "51800000", "intangibleAssetsExcludingGoodwill": "582800000", "cashAndCashEquivalentsAtCarryingValue": "87800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-263400000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "60000000", "capitalExpenditures": "12600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43000000", "cashflowFromInvestment": "-18900000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "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": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "income_statement": { "revenue": 337900000, "cost_of_revenue": 214500000, "gross_profit": 123400000, "ebit": 16000000, "ebitda": 48000000, "pretax_income": -250200000, "tax_provision": 11200000, "net_income": -261399999, "net_income_to_common": -261399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88600000, "total_current_assets": 747400000, "total_assets": 2178800000, "short_term_debt": 458800000, "long_term_debt": 448000000, "total_debt": 906800000, "total_liabilities": 1222500000, "total_equity": 956300000, "shares_outstanding": 50700000, "goodwill_and_intangibles": 811000000 }, "cash_flow": { "operating_cash_flow": -114400000, "capital_expenditure": 12500000, "free_cash_flow": -101900000, "dividends_paid": 9300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253376, "ticker_id": 1164, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:02.145377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16000000", "ebitda": "48000000", "netIncome": "-261399999", "grossProfit": "123400000", "depreciation": "None", "totalRevenue": "337900000", "costOfRevenue": "214500000", "interestIncome": "28600000", "incomeBeforeTax": "-250200000", "interestExpense": "28600000", "operatingIncome": "-292900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11200000", "reportedCurrency": "USD", "netInterestIncome": "-28600000", "nonInterestIncome": "None", "operatingExpenses": "416300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "71300000", "costofGoodsAndServicesSold": "214500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "91400000", "netIncomeFromContinuingOperations": "-261300000" }, "balance": { "goodwill": "218200000", "inventory": "354300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2178800000", "longTermDebt": "448000000", "shortTermDebt": "458800000", "treasuryStock": "-227700000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "592800000", "reportedCurrency": "USD", "retainedEarnings": "289700000", "totalLiabilities": "1222500000", "otherCurrentAssets": "14400000", "totalCurrentAssets": "747400000", "currentLongTermDebt": "455200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1431400000", "currentAccountsPayable": "108300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "395500000", "shortLongTermDebtTotal": "919900000", "totalShareholderEquity": "956300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111800000", "totalCurrentLiabilities": "693200000", "otherNonCurrentLiabilities": "23400000", "totalNonCurrentLiabilities": "529299999", "cashAndShortTermInvestments": "88600000", "commonStockSharesOutstanding": "50700000", "intangibleAssetsExcludingGoodwill": "592800000", "cashAndCashEquivalentsAtCarryingValue": "88600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-261300000", "profitLoss": "None", "dividendPayout": "9300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5800000", "operatingCashflow": "-114400000", "capitalExpenditures": "12500000", "changeInReceivables": "-132400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486900000", "cashflowFromInvestment": "257700000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-343600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 337900000, "cost_of_revenue": 214500000, "gross_profit": 123400000, "research_and_development": 26000000, "selling_general_admin": 91400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16000000, "depreciation_amortisation": 32000000, "ebitda": 48000000, "interest_expense": 28600000, "interest_income": null, "other_non_operating": null, "pretax_income": -250200000, "tax_provision": 11200000, "effective_tax_rate": null, "net_income": -261399999, "net_income_continuing_ops": -261300000, "net_income_to_common": -261399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88600000, "short_term_investments": null, "net_receivables": 290100000, "inventory": 354300000, "other_current_assets": null, "total_current_assets": 747400000, "net_ppe": null, "goodwill": 218200000, "intangible_assets": 592800000, "goodwill_and_intangibles": 811000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1431400000, "total_assets": 2178800000, "short_term_debt": 458800000, "accounts_payable": 108300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 693200000, "long_term_debt": 448000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 529299999, "total_liabilities": 1222500000, "total_debt": 906800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 289700000, "total_equity": 956300000, "shares_outstanding": 50700000, "operating_cash_flow": -114400000, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 257700000, "dividends_paid": 9300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -486900000, "free_cash_flow": -101900000, "net_change_in_cash": -343600000 }, "raw_data": { "income": { "ebit": "16000000", "ebitda": "48000000", "netIncome": "-261399999", "grossProfit": "123400000", "depreciation": "None", "totalRevenue": "337900000", "costOfRevenue": "214500000", "interestIncome": "28600000", "incomeBeforeTax": "-250200000", "interestExpense": "28600000", "operatingIncome": "-292900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11200000", "reportedCurrency": "USD", "netInterestIncome": "-28600000", "nonInterestIncome": "None", "operatingExpenses": "416300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "71300000", "costofGoodsAndServicesSold": "214500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "91400000", "netIncomeFromContinuingOperations": "-261300000" }, "balance": { "goodwill": "218200000", "inventory": "354300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2178800000", "longTermDebt": "448000000", "shortTermDebt": "458800000", "treasuryStock": "-227700000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "592800000", "reportedCurrency": "USD", "retainedEarnings": "289700000", "totalLiabilities": "1222500000", "otherCurrentAssets": "14400000", "totalCurrentAssets": "747400000", "currentLongTermDebt": "455200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1431400000", "currentAccountsPayable": "108300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "395500000", "shortLongTermDebtTotal": "919900000", "totalShareholderEquity": "956300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111800000", "totalCurrentLiabilities": "693200000", "otherNonCurrentLiabilities": "23400000", "totalNonCurrentLiabilities": "529299999", "cashAndShortTermInvestments": "88600000", "commonStockSharesOutstanding": "50700000", "intangibleAssetsExcludingGoodwill": "592800000", "cashAndCashEquivalentsAtCarryingValue": "88600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-261300000", "profitLoss": "None", "dividendPayout": "9300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5800000", "operatingCashflow": "-114400000", "capitalExpenditures": "12500000", "changeInReceivables": "-132400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486900000", "cashflowFromInvestment": "257700000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-343600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }